Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.4% first-year return on $57,879 initial cash invested.
-7.4%
Cash On Cash
4.83%
Cap Rate
0.72
DSCR
$1,512
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,512 income − $1,869 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,512
Total Expenses
$1,869
Mortgage P&I
70%
$1,062
Property Taxes
1%
$16
Home Insurance
4%
$66
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$378