Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.7% first-year return on $61,050 initial cash invested.
-4.7%
Cash On Cash
5.54%
Cap Rate
0.86
DSCR
$2,143
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,143
Total Expenses
$2,382
Mortgage P&I
51%
$1,100
Property Taxes
8%
$181
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536