Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.8% first-year return on $60,231 initial cash invested.
-0.8%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$2,525
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $2,565 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,231
Downpayment
20%
$40,220
Closing costs
1%
$2,011
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,525
Total Expenses
$2,565
Mortgage P&I
40%
$1,005
Property Taxes
11%
$271
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631