Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.69% first-year return on $58,698 initial cash invested.
-8.69%
Cash On Cash
4.27%
Cap Rate
0.67
DSCR
$2,100
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,100
Total Expenses
$2,525
Mortgage P&I
49%
$1,030
Property Taxes
20%
$419
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525