Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.05% first-year return on $64,053 initial cash invested.
-1.05%
Cash On Cash
6.63%
Cap Rate
1.04
DSCR
$2,702
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,053
Downpayment
20%
$43,860
Closing costs
1%
$2,193
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,758
Mortgage P&I
43%
$1,160
Property Taxes
8%
$224
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676