Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.29% first-year return on $57,102 initial cash invested.
-7.29%
Cash On Cash
4.92%
Cap Rate
0.74
DSCR
$1,909
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $2,256 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,909
Total Expenses
$2,256
Mortgage P&I
54%
$1,034
Property Taxes
12%
$237
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477