Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.84% first-year return on $69,996 initial cash invested.
-12.84%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$2,356
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$3,105
Mortgage P&I
52%
$1,232
Property Taxes
26%
$619
Home Insurance
4%
$88
HOA
2%
$36
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589