Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.87% first-year return on $61,029 initial cash invested.
-3.87%
Cash On Cash
5.85%
Cap Rate
0.9
DSCR
$2,025
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $2,222 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$2,222
Mortgage P&I
55%
$1,115
Property Taxes
3%
$63
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506