Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.34% first-year return on $59,790 initial cash invested.
-10.34%
Cash On Cash
3.53%
Cap Rate
0.56
DSCR
$1,527
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $2,042 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,527
Total Expenses
$2,042
Mortgage P&I
68%
$1,040
Property Taxes
12%
$189
Home Insurance
5%
$80
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382