Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.2% first-year return on $190k initial cash invested.
-25.2%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,806
Rent
-$3,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $7,795 expenses = $3,989 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$7,795
Mortgage P&I
111%
$4,206
Property Taxes
21%
$805
Home Insurance
8%
$287
HOA
18%
$670
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952