Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.52% first-year return on $59,496 initial cash invested.
-4.52%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$2,258
Rent
-$224
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$2,482
Mortgage P&I
44%
$1,004
Property Taxes
13%
$289
Home Insurance
4%
$86
HOA
1%
$20
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564