Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.31% first-year return on $60,798 initial cash invested.
-8.31%
Cash On Cash
4.4%
Cap Rate
0.69
DSCR
$2,157
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,578 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,798
Downpayment
20%
$40,760
Closing costs
1%
$2,038
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$2,578
Mortgage P&I
50%
$1,082
Property Taxes
18%
$387
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539