Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.06% first-year return on $65,418 initial cash invested.
-0.06%
Cash On Cash
6.32%
Cap Rate
1.09
DSCR
$2,505
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$2,508
Mortgage P&I
44%
$1,092
Property Taxes
5%
$123
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626