Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.18% first-year return on $57,879 initial cash invested.
-2.18%
Cash On Cash
6.29%
Cap Rate
0.98
DSCR
$2,060
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $2,165 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,060
Total Expenses
$2,165
Mortgage P&I
49%
$1,018
Property Taxes
5%
$93
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515