Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.4% first-year return on $57,606 initial cash invested.
-3.4%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$1,645
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,808 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,645
Total Expenses
$1,808
Mortgage P&I
57%
$934
Property Taxes
0%
$0
Home Insurance
5%
$84
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411