Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.8% first-year return on $57,921 initial cash invested.
-5.8%
Cash On Cash
5.13%
Cap Rate
0.79
DSCR
$1,626
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $1,906 expenses = $280 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
$1,626
Total Expenses
$1,906
Mortgage P&I
63%
$1,027
Property Taxes
2%
$33
Home Insurance
4%
$66
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406