Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.26% first-year return on $59,748 initial cash invested.
-0.26%
Cash On Cash
6.94%
Cap Rate
1.08
DSCR
$2,483
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,748
Downpayment
20%
$39,760
Closing costs
1%
$1,988
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,483
Total Expenses
$2,496
Mortgage P&I
43%
$1,064
Property Taxes
7%
$171
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621