Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.78% first-year return on $58,950 initial cash invested.
-6.78%
Cash On Cash
4.89%
Cap Rate
0.75
DSCR
$1,809
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $2,142 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,809
Total Expenses
$2,142
Mortgage P&I
58%
$1,055
Property Taxes
8%
$152
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452