Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.5% first-year return on $59,517 initial cash invested.
-5.5%
Cash On Cash
5.21%
Cap Rate
0.82
DSCR
$2,095
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $2,368 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,095
Total Expenses
$2,368
Mortgage P&I
50%
$1,048
Property Taxes
12%
$244
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524