Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.22% first-year return on $64,116 initial cash invested.
-1.22%
Cash On Cash
6.55%
Cap Rate
1.04
DSCR
$2,755
Rent
-$65
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,116
Downpayment
20%
$43,920
Closing costs
1%
$2,196
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,755
Total Expenses
$2,820
Mortgage P&I
42%
$1,154
Property Taxes
10%
$265
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689