Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $59,475 initial cash invested.
-8.98%
Cash On Cash
4.14%
Cap Rate
0.66
DSCR
$2,163
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,163
Total Expenses
$2,608
Mortgage P&I
48%
$1,040
Property Taxes
21%
$459
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541