Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.8% first-year return on $65,985 initial cash invested.
-8.8%
Cash On Cash
4.19%
Cap Rate
0.66
DSCR
$2,030
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,985
Downpayment
20%
$45,700
Closing costs
1%
$2,285
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$2,514
Mortgage P&I
59%
$1,201
Property Taxes
13%
$259
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508