Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.04% first-year return on $61,764 initial cash invested.
-25.04%
Cash On Cash
-1.03%
Cap Rate
-0.17
DSCR
$1,707
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $2,996 expenses = $1,289 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
$1,707
Total Expenses
$2,996
Mortgage P&I
61%
$1,042
Property Taxes
52%
$895
Home Insurance
10%
$173
HOA
4%
$67
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427