Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.74% first-year return on $62,079 initial cash invested.
-2.74%
Cash On Cash
5.96%
Cap Rate
0.94
DSCR
$2,009
Rent
-$142
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,009
Total Expenses
$2,151
Mortgage P&I
55%
$1,105
Property Taxes
0%
$9
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502