Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $190k initial cash invested.
-13.19%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$4,919
Rent
-$2,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,919 income − $7,002 expenses = $2,083 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,167
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,919
Total Expenses
$7,002
Mortgage P&I
80%
$3,949
Property Taxes
8%
$395
Home Insurance
6%
$296
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230