Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.15% first-year return on $59,622 initial cash invested.
-2.15%
Cash On Cash
6.69%
Cap Rate
0.99
DSCR
$2,475
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $2,582 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,622
Downpayment
20%
$39,640
Closing costs
1%
$1,982
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,475
Total Expenses
$2,582
Mortgage P&I
45%
$1,113
Property Taxes
9%
$211
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619