Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.05% first-year return on $61,470 initial cash invested.
-15.05%
Cash On Cash
1.61%
Cap Rate
0.28
DSCR
$978
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$978
Total Expenses
$1,749
Mortgage P&I
103%
$1,010
Property Taxes
17%
$165
Home Insurance
11%
$105
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$244