Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $58,950 initial cash invested.
-12.58%
Cash On Cash
3.02%
Cap Rate
0.47
DSCR
$1,646
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $2,264 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,646
Total Expenses
$2,264
Mortgage P&I
63%
$1,043
Property Taxes
22%
$362
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412