Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.22% first-year return on $60,819 initial cash invested.
-1.22%
Cash On Cash
6.3%
Cap Rate
1.02
DSCR
$2,089
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,819
Downpayment
20%
$40,780
Closing costs
1%
$2,039
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,089
Total Expenses
$2,151
Mortgage P&I
50%
$1,049
Property Taxes
1%
$29
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522