Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.26% first-year return on $59,790 initial cash invested.
-18.26%
Cash On Cash
0.97%
Cap Rate
0.15
DSCR
$768
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$768 income − $1,678 expenses = $910 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
$768
Total Expenses
$1,678
Mortgage P&I
135%
$1,040
Property Taxes
25%
$189
Home Insurance
10%
$80
HOA
0%
$0
Property Management
15%
$115
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$192