Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $59,286 initial cash invested.
-11.74%
Cash On Cash
3.59%
Cap Rate
0.53
DSCR
$1,414
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $1,994 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,286
Downpayment
20%
$39,320
Closing costs
1%
$1,966
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,414
Total Expenses
$1,994
Mortgage P&I
79%
$1,111
Property Taxes
9%
$131
Home Insurance
5%
$72
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354