Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.34% first-year return on $61,596 initial cash invested.
-8.34%
Cash On Cash
4.21%
Cap Rate
0.67
DSCR
$1,827
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $2,255 expenses = $428 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
$1,827
Total Expenses
$2,255
Mortgage P&I
59%
$1,084
Property Taxes
12%
$219
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457