Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.71% first-year return on $58,089 initial cash invested.
-14.71%
Cash On Cash
2.08%
Cap Rate
0.33
DSCR
$1,083
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,083 income − $1,795 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,089
Downpayment
20%
$38,180
Closing costs
1%
$1,909
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,083
Total Expenses
$1,795
Mortgage P&I
92%
$1,000
Property Taxes
19%
$202
Home Insurance
7%
$74
HOA
0%
$0
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271