Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.08% first-year return on $60,420 initial cash invested.
-14.08%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$1,631
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $2,340 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,631
Total Expenses
$2,340
Mortgage P&I
66%
$1,070
Property Taxes
26%
$416
Home Insurance
4%
$71
HOA
0%
$0
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408