Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.34% first-year return on $57,732 initial cash invested.
-6.34%
Cash On Cash
5.02%
Cap Rate
0.78
DSCR
$1,975
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,975 income − $2,280 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,732
Downpayment
20%
$37,840
Closing costs
1%
$1,892
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,975
Total Expenses
$2,280
Mortgage P&I
52%
$1,018
Property Taxes
13%
$249
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494