Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.46% first-year return on $63,801 initial cash invested.
-3.46%
Cash On Cash
5.89%
Cap Rate
0.94
DSCR
$2,865
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,801
Downpayment
20%
$43,620
Closing costs
1%
$2,181
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$3,049
Mortgage P&I
40%
$1,140
Property Taxes
17%
$475
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716