Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.89% first-year return on $56,556 initial cash invested.
-8.89%
Cash On Cash
4.24%
Cap Rate
0.65
DSCR
$1,625
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,625 income − $2,044 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,556
Downpayment
20%
$36,720
Closing costs
1%
$1,836
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,625
Total Expenses
$2,044
Mortgage P&I
62%
$1,002
Property Taxes
12%
$190
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406