Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.06% first-year return on $65,544 initial cash invested.
-4.06%
Cash On Cash
5.7%
Cap Rate
0.9
DSCR
$2,524
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$2,746
Mortgage P&I
47%
$1,197
Property Taxes
10%
$255
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631