Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.99% first-year return on $61,029 initial cash invested.
-11.99%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$1,711
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,711 income − $2,321 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,711
Total Expenses
$2,321
Mortgage P&I
60%
$1,032
Property Taxes
23%
$396
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428