Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.14% first-year return on $60,000 initial cash invested.
-6.14%
Cash On Cash
4.85%
Cap Rate
0.78
DSCR
$1,862
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $2,169 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,862
Total Expenses
$2,169
Mortgage P&I
56%
$1,042
Property Taxes
9%
$161
Home Insurance
4%
$73
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$466