Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.86% first-year return on $66,090 initial cash invested.
-6.86%
Cash On Cash
4.89%
Cap Rate
0.76
DSCR
$1,913
Rent
-$378
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
7.1%
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
$1,913
Total Expenses
$2,291
Mortgage P&I
65%
$1,234
Property Taxes
3%
$56
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478