Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.88% first-year return on $190k initial cash invested.
-20.88%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,575
Rent
-$3,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,575 income − $6,881 expenses = $3,306 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
$3,575
Total Expenses
$6,881
Mortgage P&I
112%
$4,006
Property Taxes
23%
$839
Home Insurance
8%
$287
HOA
1%
$33
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894