Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.01% first-year return on $57,900 initial cash invested.
-6.01%
Cash On Cash
4.81%
Cap Rate
0.77
DSCR
$1,653
Rent
-$290
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
6.7%
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
$1,653
Total Expenses
$1,943
Mortgage P&I
60%
$985
Property Taxes
6%
$99
Home Insurance
4%
$66
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413