Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.59% first-year return on $58,509 initial cash invested.
-3.59%
Cash On Cash
6.16%
Cap Rate
0.92
DSCR
$2,158
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $2,333 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,509
Downpayment
20%
$38,580
Closing costs
1%
$1,929
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,158
Total Expenses
$2,333
Mortgage P&I
50%
$1,079
Property Taxes
7%
$148
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540