Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.87% first-year return on $60,084 initial cash invested.
-3.87%
Cash On Cash
5.72%
Cap Rate
0.91
DSCR
$2,488
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,682 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,682
Mortgage P&I
42%
$1,050
Property Taxes
15%
$365
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622