Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.13% first-year return on $56,829 initial cash invested.
-0.13%
Cash On Cash
6.74%
Cap Rate
1.08
DSCR
$2,171
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,171 income − $2,177 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,171
Total Expenses
$2,177
Mortgage P&I
44%
$957
Property Taxes
5%
$112
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543