Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.98% first-year return on $58,887 initial cash invested.
-0.98%
Cash On Cash
6.71%
Cap Rate
1.05
DSCR
$2,443
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $2,491 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,443
Total Expenses
$2,491
Mortgage P&I
43%
$1,039
Property Taxes
9%
$220
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611