Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.24% first-year return on $61,533 initial cash invested.
-3.24%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$2,020
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,533
Downpayment
20%
$41,460
Closing costs
1%
$2,073
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,020
Total Expenses
$2,186
Mortgage P&I
52%
$1,052
Property Taxes
4%
$90
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505