Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.77% first-year return on $59,979 initial cash invested.
-15.77%
Cash On Cash
1.84%
Cap Rate
0.29
DSCR
$1,387
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,387 income − $2,175 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,387
Total Expenses
$2,175
Mortgage P&I
75%
$1,039
Property Taxes
29%
$401
Home Insurance
5%
$70
HOA
0%
$0
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$347