Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.87% first-year return on $56,913 initial cash invested.
-2.87%
Cash On Cash
6.16%
Cap Rate
0.95
DSCR
$2,097
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $2,233 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,913
Downpayment
20%
$37,060
Closing costs
1%
$1,853
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,097
Total Expenses
$2,233
Mortgage P&I
48%
$1,003
Property Taxes
7%
$152
Home Insurance
3%
$66
HOA
0%
$5
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524