Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.75% first-year return on $58,719 initial cash invested.
-8.75%
Cash On Cash
4.25%
Cap Rate
0.65
DSCR
$1,630
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $2,058 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,719
Downpayment
20%
$38,780
Closing costs
1%
$1,939
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,630
Total Expenses
$2,058
Mortgage P&I
64%
$1,050
Property Taxes
10%
$156
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408