Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $57,606 initial cash invested.
-11.46%
Cash On Cash
3.49%
Cap Rate
0.53
DSCR
$1,758
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $2,308 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,758
Total Expenses
$2,308
Mortgage P&I
58%
$1,028
Property Taxes
21%
$373
Home Insurance
4%
$63
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440