Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.26% first-year return on $64,872 initial cash invested.
-1.26%
Cash On Cash
6.58%
Cap Rate
1.03
DSCR
$2,623
Rent
-$68
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
$64,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,623
Total Expenses
$2,691
Mortgage P&I
45%
$1,187
Property Taxes
6%
$165
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656