Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.8% first-year return on $60,000 initial cash invested.
-0.8%
Cash On Cash
6.47%
Cap Rate
1.06
DSCR
$2,440
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,480 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$2,480
Mortgage P&I
42%
$1,020
Property Taxes
9%
$218
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610