Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.42% first-year return on $64,914 initial cash invested.
-2.42%
Cash On Cash
6.01%
Cap Rate
0.97
DSCR
$2,523
Rent
-$131
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,914
Downpayment
20%
$44,680
Closing costs
1%
$2,234
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$2,654
Mortgage P&I
46%
$1,149
Property Taxes
9%
$215
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631