Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.09% first-year return on $60,966 initial cash invested.
-3.09%
Cash On Cash
6.28%
Cap Rate
0.95
DSCR
$2,582
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,739 expenses = $157 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
$2,582
Total Expenses
$2,739
Mortgage P&I
44%
$1,124
Property Taxes
12%
$302
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646