Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.88% first-year return on $58,509 initial cash invested.
-4.88%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$1,967
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,967 income − $2,205 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,509
Downpayment
20%
$38,580
Closing costs
1%
$1,929
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,967
Total Expenses
$2,205
Mortgage P&I
50%
$986
Property Taxes
10%
$204
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492