Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.71% first-year return on $65,334 initial cash invested.
-16.71%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$1,312
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,312
Total Expenses
$2,222
Mortgage P&I
88%
$1,152
Property Taxes
20%
$261
Home Insurance
6%
$80
HOA
8%
$100
Property Management
15%
$197
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$328