Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.37% first-year return on $59,790 initial cash invested.
-2.37%
Cash On Cash
6.22%
Cap Rate
0.97
DSCR
$2,137
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $2,255 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,137
Total Expenses
$2,255
Mortgage P&I
50%
$1,064
Property Taxes
4%
$96
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534