Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.73% first-year return on $61,596 initial cash invested.
-8.73%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$1,786
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $2,234 expenses = $448 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
$1,786
Total Expenses
$2,234
Mortgage P&I
61%
$1,084
Property Taxes
12%
$219
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446