Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.44% first-year return on $58,257 initial cash invested.
-7.44%
Cash On Cash
4.66%
Cap Rate
0.74
DSCR
$2,408
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $2,769 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,257
Downpayment
20%
$38,340
Closing costs
1%
$1,917
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$2,769
Mortgage P&I
42%
$1,010
Property Taxes
1%
$26
Home Insurance
24%
$578
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602