Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.05% first-year return on $57,102 initial cash invested.
-1.05%
Cash On Cash
6.69%
Cap Rate
1.04
DSCR
$2,202
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,252 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,102
Downpayment
20%
$37,240
Closing costs
1%
$1,862
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$2,252
Mortgage P&I
45%
$1,000
Property Taxes
6%
$130
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550