Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.2% first-year return on $59,979 initial cash invested.
-8.2%
Cash On Cash
4.32%
Cap Rate
0.69
DSCR
$2,210
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $2,620 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$2,620
Mortgage P&I
47%
$1,041
Property Taxes
20%
$449
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552