Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5% first-year return on $58,824 initial cash invested.
-5%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$2,117
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $2,362 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,824
Downpayment
20%
$38,880
Closing costs
1%
$1,944
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,117
Total Expenses
$2,362
Mortgage P&I
46%
$969
Property Taxes
13%
$276
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529