Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.68% first-year return on $56,850 initial cash invested.
-10.68%
Cash On Cash
3.55%
Cap Rate
0.55
DSCR
$1,414
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $1,920 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,414
Total Expenses
$1,920
Mortgage P&I
71%
$997
Property Taxes
13%
$178
Home Insurance
5%
$65
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354