Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.34% first-year return on $60,000 initial cash invested.
-10.34%
Cash On Cash
3.93%
Cap Rate
0.6
DSCR
$2,026
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $2,543 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,026
Total Expenses
$2,543
Mortgage P&I
54%
$1,091
Property Taxes
20%
$410
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506