Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.64% first-year return on $57,900 initial cash invested.
-1.64%
Cash On Cash
6.69%
Cap Rate
1.02
DSCR
$2,473
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,473 income − $2,552 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,473
Total Expenses
$2,552
Mortgage P&I
42%
$1,040
Property Taxes
10%
$259
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618