Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.48% first-year return on $58,173 initial cash invested.
-4.48%
Cash On Cash
5.41%
Cap Rate
0.85
DSCR
$1,658
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $1,875 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,173
Downpayment
20%
$38,260
Closing costs
1%
$1,913
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,658
Total Expenses
$1,875
Mortgage P&I
61%
$1,014
Property Taxes
1%
$19
Home Insurance
3%
$47
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414