Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.55% first-year return on $59,874 initial cash invested.
-16.55%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$824
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$824 income − $1,650 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,874
Downpayment
20%
$39,880
Closing costs
1%
$1,994
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$824
Total Expenses
$1,650
Mortgage P&I
125%
$1,028
Property Taxes
24%
$200
Home Insurance
3%
$26
HOA
0%
$0
Property Management
15%
$124
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$206