Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.05% first-year return on $62,919 initial cash invested.
-3.05%
Cash On Cash
5.76%
Cap Rate
0.96
DSCR
$2,970
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,130
Mortgage P&I
36%
$1,068
Property Taxes
19%
$562
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742