Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.92% first-year return on $60,021 initial cash invested.
-2.92%
Cash On Cash
6.08%
Cap Rate
0.95
DSCR
$2,322
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,021
Downpayment
20%
$40,020
Closing costs
1%
$2,001
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$2,468
Mortgage P&I
46%
$1,067
Property Taxes
9%
$213
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580