Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $61,218 initial cash invested.
-18.52%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$1,023
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,023 income − $1,968 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,218
Downpayment
20%
$41,160
Closing costs
1%
$2,058
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,023
Total Expenses
$1,968
Mortgage P&I
105%
$1,072
Property Taxes
24%
$247
Home Insurance
7%
$75
HOA
8%
$83
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256