Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.54% first-year return on $60,000 initial cash invested.
-2.54%
Cash On Cash
6.45%
Cap Rate
0.99
DSCR
$2,777
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $2,904 expenses = $127 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
$2,777
Total Expenses
$2,904
Mortgage P&I
39%
$1,091
Property Taxes
15%
$410
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694