Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.41% first-year return on $61,092 initial cash invested.
-0.41%
Cash On Cash
6.8%
Cap Rate
1.08
DSCR
$2,638
Rent
-$21
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,092
Downpayment
20%
$41,040
Closing costs
1%
$2,052
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$2,659
Mortgage P&I
41%
$1,078
Property Taxes
9%
$239
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660