Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.97% first-year return on $57,879 initial cash invested.
-1.97%
Cash On Cash
6.22%
Cap Rate
0.99
DSCR
$2,058
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $2,153 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,058
Total Expenses
$2,153
Mortgage P&I
48%
$998
Property Taxes
5%
$102
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514