Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.91% first-year return on $62,100 initial cash invested.
-0.91%
Cash On Cash
6.35%
Cap Rate
1.05
DSCR
$2,457
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,504
Mortgage P&I
43%
$1,061
Property Taxes
6%
$143
Home Insurance
3%
$74
HOA
2%
$47
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614