Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.79% first-year return on $58,110 initial cash invested.
-4.79%
Cash On Cash
5.5%
Cap Rate
0.86
DSCR
$2,294
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $2,526 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,110
Downpayment
20%
$38,200
Closing costs
1%
$1,910
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$2,526
Mortgage P&I
44%
$1,016
Property Taxes
15%
$338
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574