Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.28% first-year return on $59,979 initial cash invested.
-5.28%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$1,825
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,825 income − $2,089 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,825
Total Expenses
$2,089
Mortgage P&I
56%
$1,015
Property Taxes
7%
$128
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456