Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.42% first-year return on $58,278 initial cash invested.
-5.42%
Cash On Cash
5.36%
Cap Rate
0.83
DSCR
$2,258
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,521 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$2,521
Mortgage P&I
46%
$1,029
Property Taxes
15%
$339
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564