Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.39% first-year return on $61,995 initial cash invested.
-3.39%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$2,586
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$2,761
Mortgage P&I
40%
$1,044
Property Taxes
14%
$369
Home Insurance
3%
$70
HOA
1%
$38
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646