Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.19% first-year return on $57,921 initial cash invested.
-3.19%
Cash On Cash
5.98%
Cap Rate
0.92
DSCR
$1,870
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $2,024 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,921
Downpayment
20%
$38,020
Closing costs
1%
$1,901
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$2,024
Mortgage P&I
55%
$1,027
Property Taxes
2%
$33
Home Insurance
4%
$66
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468