Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $61,470 initial cash invested.
-13.7%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$1,113
Rent
-$702
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
$1,113
Total Expenses
$1,815
Mortgage P&I
91%
$1,010
Property Taxes
15%
$165
Home Insurance
9%
$105
HOA
0%
$0
Property Management
15%
$167
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$278