Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.36% first-year return on $59,790 initial cash invested.
-11.36%
Cash On Cash
3.35%
Cap Rate
0.54
DSCR
$2,122
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,688 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$2,688
Mortgage P&I
49%
$1,037
Property Taxes
4%
$83
Home Insurance
3%
$70
HOA
23%
$480
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530