Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.7% first-year return on $59,979 initial cash invested.
-0.7%
Cash On Cash
6.56%
Cap Rate
1.06
DSCR
$2,341
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,341
Total Expenses
$2,376
Mortgage P&I
44%
$1,033
Property Taxes
6%
$149
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585