Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.81% first-year return on $61,050 initial cash invested.
-3.81%
Cash On Cash
5.46%
Cap Rate
0.89
DSCR
$1,920
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $2,114 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$2,114
Mortgage P&I
55%
$1,050
Property Taxes
4%
$70
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480