Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.8% first-year return on $58,761 initial cash invested.
-2.8%
Cash On Cash
5.99%
Cap Rate
0.95
DSCR
$2,051
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $2,188 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,051
Total Expenses
$2,188
Mortgage P&I
50%
$1,024
Property Taxes
5%
$109
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513