Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.87% first-year return on $64,788 initial cash invested.
-0.87%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$2,837
Rent
-$47
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,837
Total Expenses
$2,884
Mortgage P&I
39%
$1,108
Property Taxes
12%
$336
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709