Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.93% first-year return on $64,199 initial cash invested.
-3.93%
Cash On Cash
5.79%
Cap Rate
0.9
DSCR
$2,282
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,199
Downpayment
20%
$43,999
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$2,492
Mortgage P&I
52%
$1,180
Property Taxes
6%
$141
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570