Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.89% first-year return on $59,391 initial cash invested.
-0.89%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$2,080
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$2,124
Mortgage P&I
47%
$985
Property Taxes
3%
$71
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520