Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.46% first-year return on $61,470 initial cash invested.
-3.46%
Cash On Cash
5.86%
Cap Rate
0.92
DSCR
$2,162
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,339 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$2,339
Mortgage P&I
51%
$1,102
Property Taxes
6%
$127
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540