Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.55% first-year return on $56,976 initial cash invested.
-0.55%
Cash On Cash
6.52%
Cap Rate
1.07
DSCR
$2,303
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $2,329 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,976
Downpayment
20%
$37,120
Closing costs
1%
$1,856
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$2,329
Mortgage P&I
41%
$942
Property Taxes
9%
$216
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576