Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.12% first-year return on $69,429 initial cash invested.
-0.12%
Cash On Cash
6.46%
Cap Rate
1.09
DSCR
$2,836
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,843
Mortgage P&I
43%
$1,213
Property Taxes
6%
$184
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709