Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.75% first-year return on $62,562 initial cash invested.
-0.75%
Cash On Cash
6.08%
Cap Rate
1.05
DSCR
$2,347
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,347
Total Expenses
$2,386
Mortgage P&I
43%
$1,020
Property Taxes
5%
$120
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587