Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.14% first-year return on $62,688 initial cash invested.
-3.14%
Cash On Cash
6.07%
Cap Rate
0.95
DSCR
$2,774
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,938
Mortgage P&I
41%
$1,129
Property Taxes
15%
$403
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694