Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $61,050 initial cash invested.
-15.82%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$1,333
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,333 income − $2,138 expenses = $805 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
$1,333
Total Expenses
$2,138
Mortgage P&I
80%
$1,067
Property Taxes
27%
$360
Home Insurance
5%
$72
HOA
0%
$0
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$333