Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.87% first-year return on $63,969 initial cash invested.
-2.87%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$2,249
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,249
Total Expenses
$2,402
Mortgage P&I
49%
$1,099
Property Taxes
6%
$146
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562