Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.03% first-year return on $58,761 initial cash invested.
-7.03%
Cash On Cash
4.89%
Cap Rate
0.75
DSCR
$1,888
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $2,232 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,888
Total Expenses
$2,232
Mortgage P&I
56%
$1,059
Property Taxes
10%
$196
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472