Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.16% first-year return on $56,850 initial cash invested.
-14.16%
Cash On Cash
2.59%
Cap Rate
0.4
DSCR
$1,980
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $2,651 expenses = $671 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,980
Total Expenses
$2,651
Mortgage P&I
50%
$992
Property Taxes
33%
$644
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495