Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.58% first-year return on $58,992 initial cash invested.
-3.58%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$2,311
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,311 income − $2,487 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,992
Downpayment
20%
$39,040
Closing costs
1%
$1,952
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,311
Total Expenses
$2,487
Mortgage P&I
43%
$996
Property Taxes
12%
$274
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578