Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.25% first-year return on $190k initial cash invested.
-21.25%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$3,461
Rent
-$3,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,461 income − $6,825 expenses = $3,364 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,461
Total Expenses
$6,825
Mortgage P&I
116%
$4,006
Property Taxes
24%
$839
Home Insurance
8%
$287
HOA
1%
$33
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865