Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.27% first-year return on $57,690 initial cash invested.
-11.27%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$1,027
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,027 income − $1,569 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,027
Total Expenses
$1,569
Mortgage P&I
96%
$983
Property Taxes
3%
$27
Home Insurance
6%
$66
HOA
0%
$0
Property Management
15%
$154
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$257