Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.12% first-year return on $61,596 initial cash invested.
-9.12%
Cash On Cash
3.97%
Cap Rate
0.63
DSCR
$1,750
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $2,218 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,596
Downpayment
20%
$41,520
Closing costs
1%
$2,076
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,750
Total Expenses
$2,218
Mortgage P&I
62%
$1,084
Property Taxes
13%
$219
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438