Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.01% first-year return on $59,790 initial cash invested.
-4.01%
Cash On Cash
5.6%
Cap Rate
0.89
DSCR
$2,085
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,285 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$2,285
Mortgage P&I
50%
$1,046
Property Taxes
8%
$169
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521