Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.59% first-year return on $63,402 initial cash invested.
-2.59%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$2,075
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,075
Total Expenses
$2,212
Mortgage P&I
53%
$1,096
Property Taxes
2%
$40
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519