Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.14% first-year return on $59,832 initial cash invested.
-0.14%
Cash On Cash
6.99%
Cap Rate
1.1
DSCR
$2,809
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $2,816 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,832
Downpayment
20%
$39,840
Closing costs
1%
$1,992
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,809
Total Expenses
$2,816
Mortgage P&I
38%
$1,056
Property Taxes
12%
$324
Home Insurance
3%
$72
HOA
1%
$17
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702