Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.97% first-year return on $70,668 initial cash invested.
-1.97%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$2,805
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,668
Downpayment
20%
$50,160
Closing costs
1%
$2,508
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,921
Mortgage P&I
44%
$1,235
Property Taxes
9%
$263
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701