Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.23% first-year return on $61,617 initial cash invested.
-4.23%
Cash On Cash
5.63%
Cap Rate
0.89
DSCR
$2,350
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $2,567 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,617
Downpayment
20%
$41,540
Closing costs
1%
$2,077
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$2,567
Mortgage P&I
47%
$1,098
Property Taxes
11%
$268
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588