Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $190k initial cash invested.
-23.1%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$4,444
Rent
-$3,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $8,102 expenses = $3,658 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
$4,444
Total Expenses
$8,102
Mortgage P&I
95%
$4,206
Property Taxes
18%
$805
Home Insurance
6%
$287
HOA
15%
$670
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111