Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.96% first-year return on $63,654 initial cash invested.
-1.96%
Cash On Cash
6.26%
Cap Rate
1
DSCR
$2,468
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,572
Mortgage P&I
46%
$1,140
Property Taxes
7%
$170
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617