Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.41% first-year return on $59,496 initial cash invested.
-5.41%
Cash On Cash
5.36%
Cap Rate
0.83
DSCR
$2,318
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,586 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$2,586
Mortgage P&I
46%
$1,058
Property Taxes
15%
$344
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580