Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.56% first-year return on $67,098 initial cash invested.
-1.56%
Cash On Cash
6.16%
Cap Rate
1.01
DSCR
$2,461
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,461
Total Expenses
$2,548
Mortgage P&I
48%
$1,189
Property Taxes
4%
$95
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615