Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.15% first-year return on $61,722 initial cash invested.
-8.15%
Cash On Cash
4.51%
Cap Rate
0.69
DSCR
$1,660
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $2,079 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,660
Total Expenses
$2,079
Mortgage P&I
68%
$1,136
Property Taxes
4%
$72
Home Insurance
5%
$75
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415