Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.53% first-year return on $59,370 initial cash invested.
-0.53%
Cash On Cash
6.88%
Cap Rate
1.07
DSCR
$2,504
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,530 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,530
Mortgage P&I
42%
$1,056
Property Taxes
9%
$220
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626