Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $59,622 initial cash invested.
-11.33%
Cash On Cash
3.41%
Cap Rate
0.53
DSCR
$1,423
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,423 income − $1,986 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,622
Downpayment
20%
$39,640
Closing costs
1%
$1,982
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,423
Total Expenses
$1,986
Mortgage P&I
75%
$1,070
Property Taxes
12%
$167
Home Insurance
5%
$66
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356