Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.26% first-year return on $58,509 initial cash invested.
-6.26%
Cash On Cash
5.29%
Cap Rate
0.79
DSCR
$1,906
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $2,211 expenses = $305 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
$1,906
Total Expenses
$2,211
Mortgage P&I
57%
$1,079
Property Taxes
8%
$148
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476