Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.36% first-year return on $69,870 initial cash invested.
-1.36%
Cash On Cash
6.31%
Cap Rate
1.04
DSCR
$3,259
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,259
Total Expenses
$3,338
Mortgage P&I
38%
$1,247
Property Taxes
12%
$406
Home Insurance
3%
$88
HOA
1%
$33
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815