Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.99% first-year return on $59,853 initial cash invested.
-10.99%
Cash On Cash
3.65%
Cap Rate
0.56
DSCR
$1,790
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $2,338 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,853
Downpayment
20%
$39,860
Closing costs
1%
$1,993
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,790
Total Expenses
$2,338
Mortgage P&I
60%
$1,082
Property Taxes
18%
$328
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448