Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.06% first-year return on $60,000 initial cash invested.
-1.06%
Cash On Cash
6.49%
Cap Rate
1.04
DSCR
$2,324
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,377 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,324
Total Expenses
$2,377
Mortgage P&I
45%
$1,042
Property Taxes
6%
$149
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581