Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.67% first-year return on $57,543 initial cash invested.
-0.67%
Cash On Cash
6.9%
Cap Rate
1.08
DSCR
$2,720
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,543
Downpayment
20%
$37,660
Closing costs
1%
$1,883
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,752
Mortgage P&I
37%
$1,005
Property Taxes
14%
$375
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680