Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.96% first-year return on $70,878 initial cash invested.
-8.96%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$1,840
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,878
Downpayment
20%
$50,360
Closing costs
1%
$2,518
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,840
Total Expenses
$2,369
Mortgage P&I
68%
$1,256
Property Taxes
8%
$139
Home Insurance
5%
$90
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460