Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.81% first-year return on $59,622 initial cash invested.
-11.81%
Cash On Cash
3.26%
Cap Rate
0.5
DSCR
$1,377
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,377 income − $1,964 expenses = $587 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
$1,377
Total Expenses
$1,964
Mortgage P&I
78%
$1,070
Property Taxes
12%
$167
Home Insurance
5%
$66
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344