Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.95% first-year return on $71,109 initial cash invested.
-2.95%
Cash On Cash
5.45%
Cap Rate
0.94
DSCR
$2,482
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$2,657
Mortgage P&I
49%
$1,224
Property Taxes
6%
$154
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620