Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $61,974 initial cash invested.
-18.57%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$424
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$424 income − $1,383 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$424
Total Expenses
$1,383
Mortgage P&I
253%
$1,073
Property Taxes
13%
$54
Home Insurance
12%
$52
HOA
0%
$0
Property Management
15%
$64
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$106