Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.96% first-year return on $60,000 initial cash invested.
-2.96%
Cash On Cash
5.99%
Cap Rate
0.94
DSCR
$2,229
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$2,377
Mortgage P&I
47%
$1,057
Property Taxes
8%
$181
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557