Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.62% first-year return on $59,999 initial cash invested.
-6.62%
Cash On Cash
4.99%
Cap Rate
0.76
DSCR
$1,783
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $2,114 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,999
Downpayment
20%
$39,999
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,783
Total Expenses
$2,114
Mortgage P&I
61%
$1,091
Property Taxes
6%
$98
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446