Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.82% first-year return on $59,412 initial cash invested.
-1.82%
Cash On Cash
6.37%
Cap Rate
1.01
DSCR
$2,410
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,500 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,412
Downpayment
20%
$39,440
Closing costs
1%
$1,972
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$2,500
Mortgage P&I
43%
$1,040
Property Taxes
9%
$217
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602