Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.18% first-year return on $61,974 initial cash invested.
-1.18%
Cash On Cash
6.44%
Cap Rate
1.03
DSCR
$2,331
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,392 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$2,392
Mortgage P&I
47%
$1,091
Property Taxes
5%
$107
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583