Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.74% first-year return on $59,223 initial cash invested.
-10.74%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$2,422
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$2,952
Mortgage P&I
40%
$967
Property Taxes
30%
$734
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606