Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.17% first-year return on $57,774 initial cash invested.
-6.17%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$1,899
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,774
Downpayment
20%
$37,880
Closing costs
1%
$1,894
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,899
Total Expenses
$2,196
Mortgage P&I
50%
$945
Property Taxes
14%
$264
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475