Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.75% first-year return on $59,874 initial cash invested.
-2.75%
Cash On Cash
6.25%
Cap Rate
0.96
DSCR
$2,234
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $2,371 expenses = $137 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
$2,234
Total Expenses
$2,371
Mortgage P&I
49%
$1,086
Property Taxes
6%
$135
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558