Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.25% first-year return on $59,475 initial cash invested.
-17.25%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$739
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$739 income − $1,594 expenses = $855 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$739
Total Expenses
$1,594
Mortgage P&I
142%
$1,047
Property Taxes
17%
$128
Home Insurance
9%
$63
HOA
0%
$0
Property Management
15%
$111
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$185