Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.54% first-year return on $60,966 initial cash invested.
-3.54%
Cash On Cash
6.13%
Cap Rate
0.93
DSCR
$2,537
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $2,717 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,966
Downpayment
20%
$40,920
Closing costs
1%
$2,046
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,537
Total Expenses
$2,717
Mortgage P&I
44%
$1,124
Property Taxes
12%
$302
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634