Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.76% first-year return on $59,601 initial cash invested.
-9.76%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$1,840
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $2,325 expenses = $485 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
$1,840
Total Expenses
$2,325
Mortgage P&I
52%
$964
Property Taxes
20%
$375
Home Insurance
6%
$102
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460