Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $58,551 initial cash invested.
-5.57%
Cash On Cash
5.24%
Cap Rate
0.81
DSCR
$1,719
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,719 income − $1,991 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,719
Total Expenses
$1,991
Mortgage P&I
61%
$1,047
Property Taxes
3%
$50
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430