Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.93% first-year return on $61,680 initial cash invested.
-31.93%
Cash On Cash
-3.01%
Cap Rate
-0.47
DSCR
$499
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$499 income − $2,140 expenses = $1,641 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
$499
Total Expenses
$2,140
Mortgage P&I
220%
$1,100
Property Taxes
130%
$648
Home Insurance
15%
$73
HOA
16%
$79
Property Management
15%
$75
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$125