Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.73% first-year return on $63,696 initial cash invested.
-0.73%
Cash On Cash
6.55%
Cap Rate
1.05
DSCR
$2,447
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,447
Total Expenses
$2,486
Mortgage P&I
46%
$1,129
Property Taxes
4%
$105
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612