Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.91% first-year return on $59,916 initial cash invested.
-3.91%
Cash On Cash
5.04%
Cap Rate
0.88
DSCR
$2,082
Rent
-$195
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
$2,082
Total Expenses
$2,277
Mortgage P&I
46%
$950
Property Taxes
13%
$269
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520