Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.77% first-year return on $58,257 initial cash invested.
-8.77%
Cash On Cash
4.23%
Cap Rate
0.67
DSCR
$2,284
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $2,710 expenses = $426 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
$2,284
Total Expenses
$2,710
Mortgage P&I
44%
$1,010
Property Taxes
1%
$26
Home Insurance
25%
$578
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571