Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.55% first-year return on $58,845 initial cash invested.
-2.55%
Cash On Cash
6.05%
Cap Rate
0.97
DSCR
$2,289
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,414 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$2,414
Mortgage P&I
44%
$1,014
Property Taxes
10%
$231
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572