Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.55% first-year return on $60,420 initial cash invested.
-4.55%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$2,058
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$2,287
Mortgage P&I
49%
$1,008
Property Taxes
11%
$220
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514