Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.67% first-year return on $58,740 initial cash invested.
-0.67%
Cash On Cash
6.59%
Cap Rate
1.06
DSCR
$2,246
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $2,279 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,740
Downpayment
20%
$38,800
Closing costs
1%
$1,940
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$2,279
Mortgage P&I
45%
$1,009
Property Taxes
5%
$121
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562