Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.18% first-year return on $61,680 initial cash invested.
-5.18%
Cash On Cash
5.39%
Cap Rate
0.84
DSCR
$2,229
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $2,495 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$2,495
Mortgage P&I
50%
$1,112
Property Taxes
11%
$239
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557