Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.96% first-year return on $61,050 initial cash invested.
-7.96%
Cash On Cash
4.44%
Cap Rate
0.7
DSCR
$1,863
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $2,268 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$2,268
Mortgage P&I
58%
$1,089
Property Taxes
11%
$212
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466