Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.66% first-year return on $59,979 initial cash invested.
-11.66%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$1,288
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,288 income − $1,871 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,288
Total Expenses
$1,871
Mortgage P&I
80%
$1,033
Property Taxes
12%
$149
Home Insurance
5%
$70
HOA
0%
$0
Property Management
15%
$193
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$322