Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.83% first-year return on $60,756 initial cash invested.
-3.83%
Cash On Cash
5.92%
Cap Rate
0.91
DSCR
$2,348
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $2,542 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,756
Downpayment
20%
$40,720
Closing costs
1%
$2,036
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,348
Total Expenses
$2,542
Mortgage P&I
47%
$1,104
Property Taxes
10%
$238
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587