Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.14% first-year return on $59,979 initial cash invested.
-0.14%
Cash On Cash
6.81%
Cap Rate
1.08
DSCR
$2,325
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $2,332 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,325
Total Expenses
$2,332
Mortgage P&I
45%
$1,049
Property Taxes
4%
$97
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581