Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.36% first-year return on $59,998 initial cash invested.
-0.36%
Cash On Cash
6.7%
Cap Rate
1.08
DSCR
$2,549
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,998
Downpayment
20%
$39,998
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,549
Total Expenses
$2,567
Mortgage P&I
40%
$1,032
Property Taxes
9%
$242
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637