Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.47% first-year return on $61,008 initial cash invested.
-11.47%
Cash On Cash
3.43%
Cap Rate
0.54
DSCR
$2,128
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $2,711 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,008
Downpayment
20%
$40,960
Closing costs
1%
$2,048
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,128
Total Expenses
$2,711
Mortgage P&I
51%
$1,083
Property Taxes
25%
$535
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532