Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.99% first-year return on $57,898 initial cash invested.
-0.99%
Cash On Cash
6.56%
Cap Rate
1.06
DSCR
$2,737
Rent
-$48
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
$57,898
Downpayment
20%
$37,998
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,737
Total Expenses
$2,785
Mortgage P&I
36%
$978
Property Taxes
16%
$428
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684