Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.5% first-year return on $64,809 initial cash invested.
-7.5%
Cash On Cash
4.51%
Cap Rate
0.71
DSCR
$1,776
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,776
Total Expenses
$2,181
Mortgage P&I
66%
$1,171
Property Taxes
4%
$78
Home Insurance
5%
$80
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444