Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $61,134 initial cash invested.
-17.76%
Cash On Cash
1.54%
Cap Rate
0.24
DSCR
$1,190
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,190 income − $2,095 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,134
Downpayment
20%
$41,080
Closing costs
1%
$2,054
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,190
Total Expenses
$2,095
Mortgage P&I
94%
$1,121
Property Taxes
28%
$328
Home Insurance
6%
$74
HOA
0%
$0
Property Management
15%
$178
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298