Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.23% first-year return on $59,307 initial cash invested.
-2.23%
Cash On Cash
6.25%
Cap Rate
0.98
DSCR
$2,349
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $2,459 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,307
Downpayment
20%
$39,340
Closing costs
1%
$1,967
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$2,459
Mortgage P&I
44%
$1,040
Property Taxes
9%
$222
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587