Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $61,092 initial cash invested.
-12.18%
Cash On Cash
3.3%
Cap Rate
0.52
DSCR
$2,236
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,856 expenses = $620 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
$2,236
Total Expenses
$2,856
Mortgage P&I
49%
$1,095
Property Taxes
28%
$615
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559