Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.51% first-year return on $61,743 initial cash invested.
-0.51%
Cash On Cash
6.84%
Cap Rate
1.07
DSCR
$2,616
Rent
-$26
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
$2,616
Total Expenses
$2,642
Mortgage P&I
42%
$1,108
Property Taxes
8%
$204
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654