Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.77% first-year return on $60,651 initial cash invested.
-11.77%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$1,599
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,651
Downpayment
20%
$40,620
Closing costs
1%
$2,031
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,599
Total Expenses
$2,194
Mortgage P&I
65%
$1,036
Property Taxes
15%
$247
Home Insurance
5%
$74
HOA
4%
$69
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400