Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.84% first-year return on $57,900 initial cash invested.
-1.84%
Cash On Cash
6.3%
Cap Rate
1.01
DSCR
$2,377
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,377 income − $2,466 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,377
Total Expenses
$2,466
Mortgage P&I
42%
$991
Property Taxes
11%
$268
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594