Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.63% first-year return on $60,651 initial cash invested.
-0.63%
Cash On Cash
6.73%
Cap Rate
1.06
DSCR
$2,431
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,651
Downpayment
20%
$40,620
Closing costs
1%
$2,031
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,431
Total Expenses
$2,463
Mortgage P&I
44%
$1,074
Property Taxes
6%
$150
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608