Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.94% first-year return on $59,391 initial cash invested.
-3.94%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$2,448
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$2,643
Mortgage P&I
43%
$1,052
Property Taxes
14%
$348
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612