Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.94% first-year return on $59,979 initial cash invested.
-1.94%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$2,614
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $2,711 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,614
Total Expenses
$2,711
Mortgage P&I
38%
$991
Property Taxes
15%
$394
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654