Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $43,051 initial cash invested.
-13.02%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$1,878
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $2,345 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,051
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$1,878
Total Expenses
$2,345
Mortgage P&I
56%
$1,059
Property Taxes
18%
$333
Home Insurance
3%
$51
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470