Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.37% first-year return on $57,963 initial cash invested.
-4.37%
Cash On Cash
5.77%
Cap Rate
0.88
DSCR
$2,165
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,963
Downpayment
20%
$38,060
Closing costs
1%
$1,903
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,165
Total Expenses
$2,376
Mortgage P&I
48%
$1,039
Property Taxes
11%
$229
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541