Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.25% first-year return on $57,564 initial cash invested.
-5.25%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$2,147
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,399 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,564
Downpayment
20%
$37,680
Closing costs
1%
$1,884
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,147
Total Expenses
$2,399
Mortgage P&I
44%
$936
Property Taxes
16%
$336
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537