Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $61,092 initial cash invested.
-16.81%
Cash On Cash
1.81%
Cap Rate
0.28
DSCR
$1,784
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $2,640 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,092
Downpayment
20%
$41,040
Closing costs
1%
$2,052
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,784
Total Expenses
$2,640
Mortgage P&I
61%
$1,095
Property Taxes
34%
$615
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446