Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.75% first-year return on $64,263 initial cash invested.
-5.75%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$2,776
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$3,084
Mortgage P&I
40%
$1,120
Property Taxes
16%
$436
Home Insurance
3%
$79
HOA
4%
$117
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694