Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.54% first-year return on $59,979 initial cash invested.
-4.54%
Cash On Cash
5.42%
Cap Rate
0.86
DSCR
$2,102
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $2,329 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,102
Total Expenses
$2,329
Mortgage P&I
50%
$1,046
Property Taxes
10%
$204
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526