Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.24% first-year return on $57,060 initial cash invested.
-8.24%
Cash On Cash
4.05%
Cap Rate
0.65
DSCR
$1,338
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $1,730 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,338
Total Expenses
$1,730
Mortgage P&I
72%
$966
Property Taxes
4%
$55
Home Insurance
5%
$66
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$334