Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.58% first-year return on $61,743 initial cash invested.
-11.58%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$1,768
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $2,364 expenses = $596 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$2,364
Mortgage P&I
60%
$1,067
Property Taxes
21%
$374
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442