Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.61% first-year return on $61,281 initial cash invested.
-11.61%
Cash On Cash
3.64%
Cap Rate
0.55
DSCR
$1,793
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,793 income − $2,386 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,281
Downpayment
20%
$41,220
Closing costs
1%
$2,061
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,793
Total Expenses
$2,386
Mortgage P&I
64%
$1,146
Property Taxes
17%
$305
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448