Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.3% first-year return on $59,790 initial cash invested.
-1.3%
Cash On Cash
6.6%
Cap Rate
1.03
DSCR
$2,379
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,444 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$2,444
Mortgage P&I
45%
$1,065
Property Taxes
7%
$167
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595