Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.81% first-year return on $57,606 initial cash invested.
-0.81%
Cash On Cash
6.99%
Cap Rate
1.07
DSCR
$2,741
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $2,780 expenses = $39 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
$2,741
Total Expenses
$2,780
Mortgage P&I
38%
$1,028
Property Taxes
14%
$373
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685