Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.29% first-year return on $57,627 initial cash invested.
-11.29%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$1,460
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $2,002 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,460
Total Expenses
$2,002
Mortgage P&I
66%
$958
Property Taxes
20%
$292
Home Insurance
4%
$52
HOA
0%
$0
Property Management
15%
$219
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$365