Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.91% first-year return on $59,601 initial cash invested.
-12.91%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$2,046
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $2,687 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,601
Downpayment
20%
$39,620
Closing costs
1%
$1,981
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$2,687
Mortgage P&I
50%
$1,017
Property Taxes
30%
$617
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512