Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.31% first-year return on $56,850 initial cash invested.
-14.31%
Cash On Cash
2.13%
Cap Rate
0.34
DSCR
$984
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$984 income − $1,662 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$984
Total Expenses
$1,662
Mortgage P&I
98%
$967
Property Taxes
16%
$158
Home Insurance
7%
$65
HOA
0%
$0
Property Management
15%
$148
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$246