Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $57,795 initial cash invested.
-14.06%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$937
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$937 income − $1,614 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$937
Total Expenses
$1,614
Mortgage P&I
101%
$945
Property Taxes
16%
$152
Home Insurance
7%
$68
HOA
0%
$0
Property Management
15%
$141
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$234