Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.35% first-year return on $57,879 initial cash invested.
-0.35%
Cash On Cash
6.78%
Cap Rate
1.07
DSCR
$2,089
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $2,106 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,089
Total Expenses
$2,106
Mortgage P&I
48%
$1,006
Property Taxes
1%
$31
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522