Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.42% first-year return on $61,554 initial cash invested.
-15.42%
Cash On Cash
2.22%
Cap Rate
0.34
DSCR
$968
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$968 income − $1,759 expenses = $791 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,554
Downpayment
20%
$41,480
Closing costs
1%
$2,074
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$968
Total Expenses
$1,759
Mortgage P&I
117%
$1,135
Property Taxes
9%
$85
Home Insurance
8%
$74
HOA
0%
$0
Property Management
15%
$145
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$242