Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.76% first-year return on $56,619 initial cash invested.
-12.76%
Cash On Cash
3.14%
Cap Rate
0.47
DSCR
$1,618
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $2,220 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,619
Downpayment
20%
$36,780
Closing costs
1%
$1,839
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,618
Total Expenses
$2,220
Mortgage P&I
63%
$1,018
Property Taxes
23%
$364
Home Insurance
4%
$61
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404