Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.86% first-year return on $59,979 initial cash invested.
-9.86%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$2,302
Rent
-$493
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$2,795
Mortgage P&I
43%
$993
Property Taxes
24%
$562
Home Insurance
3%
$70
HOA
3%
$65
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576