Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.28% first-year return on $56,892 initial cash invested.
-9.28%
Cash On Cash
3.86%
Cap Rate
0.61
DSCR
$1,590
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $2,030 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,892
Downpayment
20%
$37,040
Closing costs
1%
$1,852
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,590
Total Expenses
$2,030
Mortgage P&I
61%
$972
Property Taxes
14%
$224
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398