Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.3% first-year return on $56,955 initial cash invested.
-6.3%
Cash On Cash
4.9%
Cap Rate
0.77
DSCR
$1,856
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $2,155 expenses = $299 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
$1,856
Total Expenses
$2,155
Mortgage P&I
53%
$983
Property Taxes
12%
$217
Home Insurance
4%
$65
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464