Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.52% first-year return on $57,480 initial cash invested.
-0.52%
Cash On Cash
6.59%
Cap Rate
1.07
DSCR
$2,306
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $2,331 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$2,331
Mortgage P&I
42%
$966
Property Taxes
8%
$193
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576