Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.11% first-year return on $57,690 initial cash invested.
-10.11%
Cash On Cash
3.71%
Cap Rate
0.57
DSCR
$1,270
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $1,756 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,270
Total Expenses
$1,756
Mortgage P&I
80%
$1,019
Property Taxes
5%
$61
Home Insurance
5%
$66
HOA
0%
$0
Property Management
15%
$190
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318