Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.43% first-year return on $64,557 initial cash invested.
-1.43%
Cash On Cash
6.65%
Cap Rate
1.03
DSCR
$2,871
Rent
-$77
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,557
Downpayment
20%
$44,340
Closing costs
1%
$2,217
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$2,948
Mortgage P&I
41%
$1,190
Property Taxes
10%
$291
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718