Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.32% first-year return on $65,565 initial cash invested.
-1.32%
Cash On Cash
6.5%
Cap Rate
1.03
DSCR
$2,573
Rent
-$72
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,573
Total Expenses
$2,645
Mortgage P&I
46%
$1,195
Property Taxes
5%
$135
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643