Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.84% first-year return on $59,790 initial cash invested.
-21.84%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$718
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$718 income − $1,806 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$718
Total Expenses
$1,806
Mortgage P&I
155%
$1,111
Property Taxes
39%
$279
Home Insurance
10%
$70
HOA
0%
$0
Property Management
15%
$108
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$180