Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.98% first-year return on $58,782 initial cash invested.
-13.98%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$1,550
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $2,235 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,550
Total Expenses
$2,235
Mortgage P&I
64%
$986
Property Taxes
28%
$435
Home Insurance
5%
$70
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388