Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.37% first-year return on $57,753 initial cash invested.
-2.37%
Cash On Cash
6.41%
Cap Rate
0.97
DSCR
$1,987
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,987 income − $2,101 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,753
Downpayment
20%
$37,860
Closing costs
1%
$1,893
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,987
Total Expenses
$2,101
Mortgage P&I
53%
$1,046
Property Taxes
2%
$46
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$497