Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.39% first-year return on $61,911 initial cash invested.
-0.39%
Cash On Cash
6.81%
Cap Rate
1.07
DSCR
$2,387
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $2,407 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,911
Downpayment
20%
$41,820
Closing costs
1%
$2,091
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,387
Total Expenses
$2,407
Mortgage P&I
47%
$1,112
Property Taxes
3%
$70
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$597