Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.74% first-year return on $59,790 initial cash invested.
-0.74%
Cash On Cash
6.86%
Cap Rate
1.05
DSCR
$2,361
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $2,398 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,361
Total Expenses
$2,398
Mortgage P&I
46%
$1,081
Property Taxes
5%
$115
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590