Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.85% first-year return on $58,341 initial cash invested.
-1.85%
Cash On Cash
6.69%
Cap Rate
1.01
DSCR
$2,433
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,523 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$2,523
Mortgage P&I
44%
$1,064
Property Taxes
9%
$214
Home Insurance
3%
$68
HOA
0%
$10
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608