Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.67% first-year return on $64,998 initial cash invested.
-4.67%
Cash On Cash
5.53%
Cap Rate
0.86
DSCR
$2,119
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,119
Total Expenses
$2,372
Mortgage P&I
57%
$1,200
Property Taxes
4%
$89
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530