Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.27% first-year return on $61,680 initial cash invested.
-30.27%
Cash On Cash
-2.48%
Cap Rate
-0.39
DSCR
$663
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$663 income − $2,219 expenses = $1,556 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$663
Total Expenses
$2,219
Mortgage P&I
166%
$1,100
Property Taxes
98%
$648
Home Insurance
11%
$73
HOA
12%
$79
Property Management
15%
$99
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$166