Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.87% first-year return on $65,607 initial cash invested.
-5.87%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$1,916
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,916
Total Expenses
$2,237
Mortgage P&I
58%
$1,118
Property Taxes
7%
$129
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479