Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $60,525 initial cash invested.
-16.48%
Cash On Cash
1.65%
Cap Rate
0.26
DSCR
$1,025
Rent
-$831
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,025
Total Expenses
$1,856
Mortgage P&I
104%
$1,068
Property Taxes
22%
$226
Home Insurance
7%
$70
HOA
0%
$0
Property Management
15%
$154
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256