Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $69,429 initial cash invested.
-8.78%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$1,874
Rent
-$508
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
$1,874
Total Expenses
$2,382
Mortgage P&I
65%
$1,213
Property Taxes
10%
$184
Home Insurance
5%
$86
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468