Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.58% first-year return on $59,979 initial cash invested.
-2.58%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$2,551
Rent
-$129
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$2,680
Mortgage P&I
39%
$991
Property Taxes
15%
$394
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638