Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1% first-year return on $59,790 initial cash invested.
-1%
Cash On Cash
7.04%
Cap Rate
1.05
DSCR
$2,598
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $2,648 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$2,648
Mortgage P&I
43%
$1,113
Property Taxes
8%
$217
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650