Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.26% first-year return on $58,425 initial cash invested.
-2.26%
Cash On Cash
6.27%
Cap Rate
0.97
DSCR
$2,045
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $2,155 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,425
Downpayment
20%
$38,500
Closing costs
1%
$1,925
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,045
Total Expenses
$2,155
Mortgage P&I
51%
$1,034
Property Taxes
3%
$71
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511