Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.49% first-year return on $59,790 initial cash invested.
-1.49%
Cash On Cash
6.48%
Cap Rate
1.03
DSCR
$2,537
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,537
Total Expenses
$2,611
Mortgage P&I
41%
$1,047
Property Taxes
11%
$277
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634