Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.16% first-year return on $64,179 initial cash invested.
-1.16%
Cash On Cash
6.73%
Cap Rate
1.05
DSCR
$3,031
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,031
Total Expenses
$3,093
Mortgage P&I
39%
$1,175
Property Taxes
13%
$386
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758