Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.22% first-year return on $60,420 initial cash invested.
-2.22%
Cash On Cash
6.11%
Cap Rate
0.98
DSCR
$2,239
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,239 income − $2,351 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,239
Total Expenses
$2,351
Mortgage P&I
47%
$1,050
Property Taxes
7%
$148
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560