Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.57% first-year return on $58,089 initial cash invested.
-4.57%
Cash On Cash
5.1%
Cap Rate
0.85
DSCR
$2,025
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,089
Downpayment
20%
$38,180
Closing costs
1%
$1,909
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$2,246
Mortgage P&I
47%
$952
Property Taxes
8%
$164
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506