Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.32% first-year return on $59,118 initial cash invested.
-12.32%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$1,516
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,516 income − $2,123 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,118
Downpayment
20%
$39,160
Closing costs
1%
$1,958
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,516
Total Expenses
$2,123
Mortgage P&I
67%
$1,022
Property Taxes
20%
$300
Home Insurance
5%
$73
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$379