Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.94% first-year return on $56,955 initial cash invested.
-3.94%
Cash On Cash
5.54%
Cap Rate
0.9
DSCR
$2,325
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $2,512 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,955
Downpayment
20%
$37,100
Closing costs
1%
$1,855
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,325
Total Expenses
$2,512
Mortgage P&I
41%
$951
Property Taxes
16%
$379
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581