Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.79% first-year return on $61,113 initial cash invested.
-1.79%
Cash On Cash
6.28%
Cap Rate
1
DSCR
$2,182
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,273 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,113
Downpayment
20%
$41,060
Closing costs
1%
$2,053
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,273
Mortgage P&I
49%
$1,079
Property Taxes
3%
$65
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546