Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.98% first-year return on $66,090 initial cash invested.
-0.98%
Cash On Cash
6.63%
Cap Rate
1.05
DSCR
$2,768
Rent
-$54
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
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$2,822
Mortgage P&I
44%
$1,208
Property Taxes
7%
$205
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692