Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.9% first-year return on $61,890 initial cash invested.
-1.9%
Cash On Cash
6.52%
Cap Rate
1
DSCR
$2,323
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,323 income − $2,421 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,323
Total Expenses
$2,421
Mortgage P&I
49%
$1,141
Property Taxes
4%
$92
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581