Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.11% first-year return on $57,060 initial cash invested.
-1.11%
Cash On Cash
6.61%
Cap Rate
1.04
DSCR
$2,368
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,421 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$2,421
Mortgage P&I
42%
$983
Property Taxes
10%
$236
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592