Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.2% first-year return on $60,021 initial cash invested.
-10.2%
Cash On Cash
3.73%
Cap Rate
0.58
DSCR
$1,624
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $2,134 expenses = $510 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,021
Downpayment
20%
$40,020
Closing costs
1%
$2,001
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,624
Total Expenses
$2,134
Mortgage P&I
66%
$1,067
Property Taxes
13%
$213
Home Insurance
5%
$74
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406