Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.01% first-year return on $60,189 initial cash invested.
-4.01%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$2,196
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $2,397 expenses = $201 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
$2,196
Total Expenses
$2,397
Mortgage P&I
47%
$1,035
Property Taxes
11%
$236
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549