Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.84% first-year return on $64,284 initial cash invested.
-2.84%
Cash On Cash
6.15%
Cap Rate
0.95
DSCR
$2,432
Rent
-$152
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
$64,284
Downpayment
20%
$44,080
Closing costs
1%
$2,204
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,584
Mortgage P&I
49%
$1,184
Property Taxes
6%
$154
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608