Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.08% first-year return on $61,806 initial cash invested.
-2.08%
Cash On Cash
6.56%
Cap Rate
1
DSCR
$2,714
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,821 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,806
Downpayment
20%
$41,720
Closing costs
1%
$2,086
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,714
Total Expenses
$2,821
Mortgage P&I
42%
$1,138
Property Taxes
3%
$86
Home Insurance
3%
$74
HOA
8%
$220
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678