Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.56% first-year return on $59,349 initial cash invested.
-3.56%
Cash On Cash
6.22%
Cap Rate
0.93
DSCR
$2,397
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $2,573 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,397
Total Expenses
$2,573
Mortgage P&I
46%
$1,101
Property Taxes
10%
$251
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599