Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.56% first-year return on $60,882 initial cash invested.
-2.56%
Cash On Cash
6.02%
Cap Rate
0.97
DSCR
$2,507
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $2,637 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,882
Downpayment
20%
$40,840
Closing costs
1%
$2,042
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,507
Total Expenses
$2,637
Mortgage P&I
42%
$1,055
Property Taxes
12%
$309
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627