Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.18% first-year return on $60,273 initial cash invested.
-9.18%
Cash On Cash
4.33%
Cap Rate
0.65
DSCR
$1,680
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $2,141 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,273
Downpayment
20%
$40,260
Closing costs
1%
$2,013
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,680
Total Expenses
$2,141
Mortgage P&I
67%
$1,121
Property Taxes
7%
$123
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420