Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.44% first-year return on $62,982 initial cash invested.
-2.44%
Cash On Cash
5.89%
Cap Rate
0.97
DSCR
$2,280
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$2,408
Mortgage P&I
48%
$1,088
Property Taxes
7%
$168
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570