Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.76% first-year return on $57,898 initial cash invested.
-6.76%
Cash On Cash
4.67%
Cap Rate
0.76
DSCR
$2,202
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,528 expenses = $326 out of pocket
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
$2,202
Total Expenses
$2,528
Mortgage P&I
44%
$978
Property Taxes
19%
$428
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550