Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.57% first-year return on $59,055 initial cash invested.
-0.57%
Cash On Cash
6.83%
Cap Rate
1.07
DSCR
$2,438
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,055
Downpayment
20%
$39,100
Closing costs
1%
$1,955
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$2,466
Mortgage P&I
43%
$1,042
Property Taxes
7%
$174
Home Insurance
3%
$70
HOA
0%
$8
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610