Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.08% first-year return on $59,979 initial cash invested.
-2.08%
Cash On Cash
6.21%
Cap Rate
0.99
DSCR
$2,336
Rent
-$104
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
6.8%
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
$2,336
Total Expenses
$2,440
Mortgage P&I
45%
$1,046
Property Taxes
9%
$204
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584