Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.04% first-year return on $59,979 initial cash invested.
-11.04%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$1,939
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $2,491 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,939
Total Expenses
$2,491
Mortgage P&I
51%
$998
Property Taxes
25%
$491
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485