Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.96% first-year return on $59,979 initial cash invested.
-9.96%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$1,826
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $2,324 expenses = $498 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
$1,826
Total Expenses
$2,324
Mortgage P&I
56%
$1,015
Property Taxes
20%
$363
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456