Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.08% first-year return on $61,050 initial cash invested.
-17.08%
Cash On Cash
1.44%
Cap Rate
0.23
DSCR
$1,211
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,211 income − $2,080 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,211
Total Expenses
$2,080
Mortgage P&I
88%
$1,067
Property Taxes
30%
$360
Home Insurance
6%
$72
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$303