Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.32% first-year return on $61,680 initial cash invested.
-2.32%
Cash On Cash
6.31%
Cap Rate
0.98
DSCR
$2,514
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,633 expenses = $119 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
$2,514
Total Expenses
$2,633
Mortgage P&I
44%
$1,112
Property Taxes
10%
$239
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628