Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.58% first-year return on $56,850 initial cash invested.
-4.58%
Cash On Cash
5.24%
Cap Rate
0.86
DSCR
$2,105
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,105
Total Expenses
$2,322
Mortgage P&I
45%
$941
Property Taxes
15%
$306
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526