Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.64% first-year return on $59,979 initial cash invested.
-6.64%
Cash On Cash
4.96%
Cap Rate
0.76
DSCR
$1,701
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $2,033 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,701
Total Expenses
$2,033
Mortgage P&I
64%
$1,091
Property Taxes
3%
$56
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425