Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.79% first-year return on $63,339 initial cash invested.
-4.79%
Cash On Cash
5.57%
Cap Rate
0.86
DSCR
$2,291
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,339
Downpayment
20%
$43,180
Closing costs
1%
$2,159
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,291
Total Expenses
$2,544
Mortgage P&I
51%
$1,164
Property Taxes
9%
$202
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573