Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.38% first-year return on $57,690 initial cash invested.
-7.38%
Cash On Cash
4.55%
Cap Rate
0.72
DSCR
$1,790
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $2,145 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,790
Total Expenses
$2,145
Mortgage P&I
56%
$999
Property Taxes
12%
$220
Home Insurance
4%
$66
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448