Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.57% first-year return on $56,913 initial cash invested.
-2.57%
Cash On Cash
6.26%
Cap Rate
0.96
DSCR
$2,124
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,246 expenses = $122 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
$2,124
Total Expenses
$2,246
Mortgage P&I
47%
$1,003
Property Taxes
7%
$152
Home Insurance
3%
$66
HOA
0%
$5
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531