Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.16% first-year return on $61,407 initial cash invested.
-5.16%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$2,141
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $2,405 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,407
Downpayment
20%
$41,340
Closing costs
1%
$2,067
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,141
Total Expenses
$2,405
Mortgage P&I
49%
$1,044
Property Taxes
12%
$260
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535