Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.41% first-year return on $61,470 initial cash invested.
-1.41%
Cash On Cash
6.43%
Cap Rate
1.02
DSCR
$2,484
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $2,556 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$2,556
Mortgage P&I
44%
$1,083
Property Taxes
8%
$209
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621