Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.33% first-year return on $62,394 initial cash invested.
-1.33%
Cash On Cash
6.23%
Cap Rate
1.02
DSCR
$2,202
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$2,271
Mortgage P&I
49%
$1,079
Property Taxes
3%
$61
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550