Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.93% first-year return on $70,059 initial cash invested.
-12.93%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$1,794
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,059
Downpayment
20%
$49,580
Closing costs
1%
$2,479
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,794
Total Expenses
$2,549
Mortgage P&I
67%
$1,210
Property Taxes
21%
$373
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448