Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.07% first-year return on $61,596 initial cash invested.
-8.07%
Cash On Cash
4.3%
Cap Rate
0.69
DSCR
$1,854
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $2,268 expenses = $414 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
$1,854
Total Expenses
$2,268
Mortgage P&I
58%
$1,084
Property Taxes
12%
$219
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464