Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.4% first-year return on $61,806 initial cash invested.
-19.4%
Cash On Cash
1.03%
Cap Rate
0.16
DSCR
$999
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$999 income − $1,998 expenses = $999 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
$999
Total Expenses
$1,998
Mortgage P&I
114%
$1,138
Property Taxes
9%
$86
Home Insurance
7%
$74
HOA
22%
$220
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250