Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $58,929 initial cash invested.
-9.51%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$1,836
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $2,303 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,836
Total Expenses
$2,303
Mortgage P&I
54%
$990
Property Taxes
20%
$365
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459