Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.91% first-year return on $59,601 initial cash invested.
-6.91%
Cash On Cash
4.27%
Cap Rate
0.73
DSCR
$2,109
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $2,452 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,601
Downpayment
20%
$39,620
Closing costs
1%
$1,981
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$2,452
Mortgage P&I
46%
$964
Property Taxes
18%
$375
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527