Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.85% first-year return on $58,698 initial cash invested.
-18.85%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$1,145
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,145 income − $2,067 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,145
Total Expenses
$2,067
Mortgage P&I
90%
$1,030
Property Taxes
37%
$419
Home Insurance
6%
$68
HOA
0%
$0
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286