Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.06% first-year return on $56,388 initial cash invested.
-4.06%
Cash On Cash
5.74%
Cap Rate
0.88
DSCR
$1,901
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $2,092 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,388
Downpayment
20%
$36,560
Closing costs
1%
$1,828
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,901
Total Expenses
$2,092
Mortgage P&I
52%
$990
Property Taxes
7%
$125
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475