Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.22% first-year return on $59,916 initial cash invested.
-3.22%
Cash On Cash
5.26%
Cap Rate
0.92
DSCR
$2,151
Rent
-$161
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,916
Downpayment
20%
$39,920
Closing costs
1%
$1,996
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$2,312
Mortgage P&I
44%
$950
Property Taxes
13%
$269
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538