Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.96% first-year return on $60,903 initial cash invested.
-6.96%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$2,151
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $2,504 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,903
Downpayment
20%
$40,860
Closing costs
1%
$2,043
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$2,504
Mortgage P&I
48%
$1,029
Property Taxes
17%
$360
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538