Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.78% first-year return on $61,722 initial cash invested.
-2.78%
Cash On Cash
6.24%
Cap Rate
0.95
DSCR
$2,253
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $2,396 expenses = $143 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
$2,253
Total Expenses
$2,396
Mortgage P&I
50%
$1,136
Property Taxes
5%
$105
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563