Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.32% first-year return on $59,769 initial cash invested.
-5.32%
Cash On Cash
5.75%
Cap Rate
0.85
DSCR
$2,289
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,554 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,769
Downpayment
20%
$39,780
Closing costs
1%
$1,989
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$2,554
Mortgage P&I
49%
$1,126
Property Taxes
11%
$259
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572