Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.6% first-year return on $58,849 initial cash invested.
-9.6%
Cash On Cash
3.79%
Cap Rate
0.61
DSCR
$1,808
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $2,279 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,849
Downpayment
20%
$38,904
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$2,279
Mortgage P&I
56%
$1,013
Property Taxes
18%
$331
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452