Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.92% first-year return on $59,139 initial cash invested.
-3.92%
Cash On Cash
5.84%
Cap Rate
0.89
DSCR
$1,953
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $2,146 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,953
Total Expenses
$2,146
Mortgage P&I
55%
$1,069
Property Taxes
4%
$70
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488