Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.3% first-year return on $69,576 initial cash invested.
-6.3%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$2,246
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$2,611
Mortgage P&I
54%
$1,203
Property Taxes
9%
$207
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562