Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.1% first-year return on $62,940 initial cash invested.
-0.1%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$2,260
Rent
-$5
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$2,265
Mortgage P&I
48%
$1,088
Property Taxes
1%
$18
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565