Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.58% first-year return on $57,102 initial cash invested.
-2.58%
Cash On Cash
6.18%
Cap Rate
0.96
DSCR
$2,062
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $2,185 expenses = $123 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
$2,062
Total Expenses
$2,185
Mortgage P&I
49%
$1,000
Property Taxes
6%
$130
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$516