Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.14% first-year return on $65,607 initial cash invested.
-11.14%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$1,363
Rent
-$609
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
$1,363
Total Expenses
$1,972
Mortgage P&I
82%
$1,118
Property Taxes
9%
$129
Home Insurance
5%
$70
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$341