Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.2% first-year return on $61,365 initial cash invested.
-0.2%
Cash On Cash
6.95%
Cap Rate
1.07
DSCR
$2,275
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,275 income − $2,285 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,365
Downpayment
20%
$41,300
Closing costs
1%
$2,065
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,275
Total Expenses
$2,285
Mortgage P&I
49%
$1,115
Property Taxes
0%
$10
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569