Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.22% first-year return on $57,774 initial cash invested.
-11.22%
Cash On Cash
3.36%
Cap Rate
0.52
DSCR
$1,436
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,436 income − $1,976 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,774
Downpayment
20%
$37,880
Closing costs
1%
$1,894
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,436
Total Expenses
$1,976
Mortgage P&I
71%
$1,014
Property Taxes
14%
$197
Home Insurance
5%
$77
HOA
0%
$0
Property Management
15%
$215
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$359