Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.63% first-year return on $59,265 initial cash invested.
-0.63%
Cash On Cash
6.76%
Cap Rate
1.06
DSCR
$2,323
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,323 income − $2,354 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,323
Total Expenses
$2,354
Mortgage P&I
45%
$1,045
Property Taxes
6%
$128
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581