Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.55% first-year return on $56,955 initial cash invested.
-6.55%
Cash On Cash
4.83%
Cap Rate
0.76
DSCR
$1,838
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $2,149 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,955
Downpayment
20%
$37,100
Closing costs
1%
$1,855
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,838
Total Expenses
$2,149
Mortgage P&I
53%
$983
Property Taxes
12%
$217
Home Insurance
4%
$65
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460