Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.45% first-year return on $64,074 initial cash invested.
-2.45%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$2,214
Rent
-$131
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,074
Downpayment
20%
$43,880
Closing costs
1%
$2,194
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$2,345
Mortgage P&I
50%
$1,116
Property Taxes
4%
$86
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554