Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.99% first-year return on $47,475 initial cash invested.
-3.99%
Cash On Cash
5.66%
Cap Rate
0.94
DSCR
$2,430
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $2,588 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$2,430
Total Expenses
$2,588
Mortgage P&I
41%
$992
Property Taxes
1%
$32
Home Insurance
3%
$69
HOA
14%
$329
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608