Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.43% first-year return on $61,350 initial cash invested.
-1.43%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$3,221
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,221
Total Expenses
$3,294
Mortgage P&I
36%
$1,173
Property Taxes
1%
$42
Home Insurance
3%
$82
HOA
14%
$451
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805