Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.68% first-year return on $61,890 initial cash invested.
-2.68%
Cash On Cash
6.04%
Cap Rate
0.95
DSCR
$2,187
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $2,325 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$2,325
Mortgage P&I
50%
$1,103
Property Taxes
4%
$98
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$547