Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.96% first-year return on $69,072 initial cash invested.
-1.96%
Cash On Cash
5.94%
Cap Rate
1.01
DSCR
$2,976
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$3,089
Mortgage P&I
40%
$1,197
Property Taxes
13%
$373
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744