Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.42% first-year return on $61,743 initial cash invested.
-1.42%
Cash On Cash
6.54%
Cap Rate
1.03
DSCR
$2,526
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$2,599
Mortgage P&I
44%
$1,108
Property Taxes
8%
$204
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632