Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.45% first-year return on $57,060 initial cash invested.
-14.45%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$1,254
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,254 income − $1,941 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,254
Total Expenses
$1,941
Mortgage P&I
78%
$973
Property Taxes
24%
$300
Home Insurance
5%
$66
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314