Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.74% first-year return on $59,998 initial cash invested.
-10.74%
Cash On Cash
3.55%
Cap Rate
0.56
DSCR
$1,749
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $2,286 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,998
Downpayment
20%
$39,998
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,749
Total Expenses
$2,286
Mortgage P&I
60%
$1,058
Property Taxes
16%
$273
Home Insurance
4%
$70
HOA
3%
$46
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$437