Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.15% first-year return on $64,746 initial cash invested.
-0.15%
Cash On Cash
6.99%
Cap Rate
1.09
DSCR
$2,903
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,746
Downpayment
20%
$44,520
Closing costs
1%
$2,226
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,903
Total Expenses
$2,911
Mortgage P&I
41%
$1,189
Property Taxes
9%
$249
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726