Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.42% first-year return on $63,969 initial cash invested.
-5.42%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$2,234
Rent
-$289
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
$63,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$2,523
Mortgage P&I
50%
$1,117
Property Taxes
12%
$258
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558