Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.04% first-year return on $61,785 initial cash invested.
-4.04%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$2,644
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,785
Downpayment
20%
$41,700
Closing costs
1%
$2,085
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$2,852
Mortgage P&I
40%
$1,056
Property Taxes
17%
$452
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661