Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.16% first-year return on $61,197 initial cash invested.
-8.16%
Cash On Cash
4.43%
Cap Rate
0.71
DSCR
$2,488
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,904
Mortgage P&I
43%
$1,076
Property Taxes
22%
$559
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622