Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $57,417 initial cash invested.
-12.58%
Cash On Cash
2.72%
Cap Rate
0.43
DSCR
$1,084
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,417
Downpayment
20%
$37,540
Closing costs
1%
$1,877
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,084
Total Expenses
$1,686
Mortgage P&I
91%
$985
Property Taxes
11%
$118
Home Insurance
6%
$63
HOA
0%
$0
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271