Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.42% first-year return on $70,479 initial cash invested.
-13.42%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$1,108
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,108
Total Expenses
$1,896
Mortgage P&I
109%
$1,206
Property Taxes
6%
$71
Home Insurance
8%
$88
HOA
0%
$0
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$277