Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.13% first-year return on $62,793 initial cash invested.
-6.13%
Cash On Cash
5.17%
Cap Rate
0.8
DSCR
$2,444
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,793
Downpayment
20%
$42,660
Closing costs
1%
$2,133
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$2,765
Mortgage P&I
47%
$1,142
Property Taxes
15%
$372
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611