Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.72% first-year return on $59,790 initial cash invested.
-0.72%
Cash On Cash
7.07%
Cap Rate
1.06
DSCR
$2,511
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,547 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,511
Total Expenses
$2,547
Mortgage P&I
44%
$1,108
Property Taxes
7%
$164
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628