Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.1% first-year return on $58,887 initial cash invested.
-0.1%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$2,558
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,563
Mortgage P&I
38%
$972
Property Taxes
11%
$279
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640