Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.18% first-year return on $58,950 initial cash invested.
-0.18%
Cash On Cash
6.97%
Cap Rate
1.08
DSCR
$2,330
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $2,339 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$2,339
Mortgage P&I
45%
$1,049
Property Taxes
4%
$104
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582