Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.76% first-year return on $61,029 initial cash invested.
-4.76%
Cash On Cash
5.56%
Cap Rate
0.87
DSCR
$2,428
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,670 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,428
Total Expenses
$2,670
Mortgage P&I
45%
$1,095
Property Taxes
14%
$330
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607