Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.16% first-year return on $59,979 initial cash invested.
-4.16%
Cash On Cash
5.69%
Cap Rate
0.9
DSCR
$2,473
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,473 income − $2,681 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,473
Total Expenses
$2,681
Mortgage P&I
43%
$1,057
Property Taxes
15%
$367
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618