Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.32% first-year return on $61,764 initial cash invested.
-24.32%
Cash On Cash
-0.8%
Cap Rate
-0.13
DSCR
$1,779
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $3,031 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,779
Total Expenses
$3,031
Mortgage P&I
59%
$1,042
Property Taxes
50%
$895
Home Insurance
10%
$173
HOA
4%
$67
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$445