Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.92% first-year return on $59,979 initial cash invested.
-7.92%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$2,024
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $2,420 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,024
Total Expenses
$2,420
Mortgage P&I
50%
$1,015
Property Taxes
18%
$363
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506