Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.13% first-year return on $61,029 initial cash invested.
-5.13%
Cash On Cash
5.65%
Cap Rate
0.84
DSCR
$1,970
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $2,231 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,970
Total Expenses
$2,231
Mortgage P&I
58%
$1,146
Property Taxes
3%
$67
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492