Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.2% first-year return on $64,599 initial cash invested.
-24.2%
Cash On Cash
-1.33%
Cap Rate
-0.23
DSCR
$0
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,303
Mortgage P&I
10570000%
$1,057
Property Taxes
1670000%
$167
Home Insurance
790000%
$79
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0