Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $58,782 initial cash invested.
-14.72%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$834
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$834 income − $1,555 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$834
Total Expenses
$1,555
Mortgage P&I
121%
$1,005
Property Taxes
10%
$83
Home Insurance
8%
$68
HOA
0%
$0
Property Management
15%
$125
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$208