Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.63% first-year return on $61,029 initial cash invested.
-7.63%
Cash On Cash
4.8%
Cap Rate
0.72
DSCR
$1,887
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $2,275 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,887
Total Expenses
$2,275
Mortgage P&I
60%
$1,132
Property Taxes
9%
$166
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$472