Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.15% first-year return on $57,879 initial cash invested.
-0.15%
Cash On Cash
7.11%
Cap Rate
1.12
DSCR
$3,099
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,106 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,099
Total Expenses
$3,106
Mortgage P&I
33%
$1,008
Property Taxes
18%
$544
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775