Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.84% first-year return on $60,819 initial cash invested.
-5.84%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$2,323
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,323 income − $2,619 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,819
Downpayment
20%
$40,780
Closing costs
1%
$2,039
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,323
Total Expenses
$2,619
Mortgage P&I
45%
$1,035
Property Taxes
17%
$406
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581