Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.06% first-year return on $65,355 initial cash invested.
-8.06%
Cash On Cash
4.46%
Cap Rate
0.71
DSCR
$2,240
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$2,679
Mortgage P&I
53%
$1,187
Property Taxes
15%
$330
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560