Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.33% first-year return on $60,126 initial cash invested.
-6.33%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$2,272
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,589 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,126
Downpayment
20%
$40,120
Closing costs
1%
$2,006
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$2,589
Mortgage P&I
45%
$1,025
Property Taxes
16%
$371
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568