Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.22% first-year return on $60,189 initial cash invested.
-0.22%
Cash On Cash
6.73%
Cap Rate
1.09
DSCR
$2,564
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,575 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,189
Downpayment
20%
$40,180
Closing costs
1%
$2,009
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,575
Mortgage P&I
40%
$1,035
Property Taxes
9%
$236
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641