Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.74% first-year return on $57,774 initial cash invested.
-1.74%
Cash On Cash
6.78%
Cap Rate
1.01
DSCR
$2,369
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $2,453 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,774
Downpayment
20%
$37,880
Closing costs
1%
$1,894
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,369
Total Expenses
$2,453
Mortgage P&I
45%
$1,059
Property Taxes
8%
$192
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592