Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.57% first-year return on $61,260 initial cash invested.
-0.57%
Cash On Cash
6.67%
Cap Rate
1.06
DSCR
$2,335
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,335
Total Expenses
$2,364
Mortgage P&I
46%
$1,081
Property Taxes
4%
$89
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584