Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $61,722 initial cash invested.
-23.51%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$203
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$203 income − $1,412 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$203
Total Expenses
$1,412
Mortgage P&I
560%
$1,136
Property Taxes
52%
$105
Home Insurance
36%
$74
HOA
0%
$0
Property Management
15%
$30
CapEx
4%
$8
Vacancy
0%
$0
Maintenance
4%
$8
Other
25%
$51