Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5% first-year return on $60,420 initial cash invested.
-5%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$2,016
Rent
-$252
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
$2,016
Total Expenses
$2,268
Mortgage P&I
50%
$1,008
Property Taxes
11%
$220
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504