Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $190k initial cash invested.
-20.31%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$3,163
Rent
-$3,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $6,387 expenses = $3,224 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$6,387
Mortgage P&I
130%
$4,109
Property Taxes
6%
$180
Home Insurance
10%
$306
HOA
9%
$273
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791