Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.74% first-year return on $58,026 initial cash invested.
-20.74%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,030
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $3,033 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,026
Downpayment
20%
$38,120
Closing costs
1%
$1,906
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$3,033
Mortgage P&I
48%
$974
Property Taxes
27%
$558
Home Insurance
11%
$227
HOA
15%
$300
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508