Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.96% first-year return on $60,693 initial cash invested.
-15.96%
Cash On Cash
2.01%
Cap Rate
0.31
DSCR
$1,182
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,182 income − $1,989 expenses = $807 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,693
Downpayment
20%
$40,660
Closing costs
1%
$2,033
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,182
Total Expenses
$1,989
Mortgage P&I
93%
$1,100
Property Taxes
22%
$257
Home Insurance
6%
$65
HOA
0%
$0
Property Management
15%
$177
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$296