Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.99% first-year return on $60,126 initial cash invested.
-15.99%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$1,342
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,342 income − $2,143 expenses = $801 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
$1,342
Total Expenses
$2,143
Mortgage P&I
76%
$1,025
Property Taxes
28%
$371
Home Insurance
8%
$102
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336