Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.83% first-year return on $61,428 initial cash invested.
-3.83%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$2,648
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,428
Downpayment
20%
$41,360
Closing costs
1%
$2,068
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,844
Mortgage P&I
39%
$1,034
Property Taxes
17%
$459
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662