Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.08% first-year return on $61,470 initial cash invested.
-9.08%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$1,480
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,480
Total Expenses
$1,945
Mortgage P&I
70%
$1,029
Property Taxes
9%
$134
Home Insurance
5%
$72
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370