Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.12% first-year return on $63,885 initial cash invested.
-2.12%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$2,773
Rent
-$113
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,885
Downpayment
20%
$43,700
Closing costs
1%
$2,185
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,773
Total Expenses
$2,886
Mortgage P&I
39%
$1,081
Property Taxes
14%
$398
Home Insurance
3%
$76
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693