Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.8% first-year return on $56,787 initial cash invested.
-7.8%
Cash On Cash
4.42%
Cap Rate
0.69
DSCR
$1,449
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,449 income − $1,818 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,787
Downpayment
20%
$36,940
Closing costs
1%
$1,847
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,449
Total Expenses
$1,818
Mortgage P&I
68%
$991
Property Taxes
5%
$66
Home Insurance
5%
$66
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362