Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.5% first-year return on $68,946 initial cash invested.
-1.5%
Cash On Cash
6.38%
Cap Rate
1.03
DSCR
$3,043
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,043
Total Expenses
$3,129
Mortgage P&I
41%
$1,253
Property Taxes
11%
$329
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761