Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.52% first-year return on $69,723 initial cash invested.
-6.52%
Cash On Cash
4.86%
Cap Rate
0.78
DSCR
$2,410
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$2,789
Mortgage P&I
53%
$1,280
Property Taxes
11%
$273
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602