Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $59,874 initial cash invested.
-5.57%
Cash On Cash
5.33%
Cap Rate
0.82
DSCR
$1,962
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $2,240 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,874
Downpayment
20%
$39,880
Closing costs
1%
$1,994
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$2,240
Mortgage P&I
55%
$1,086
Property Taxes
7%
$135
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490