Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.89% first-year return on $65,250 initial cash invested.
-5.89%
Cash On Cash
5.02%
Cap Rate
0.81
DSCR
$2,543
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,543
Total Expenses
$2,863
Mortgage P&I
46%
$1,160
Property Taxes
16%
$403
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636