Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $190k initial cash invested.
-23.33%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,454
Rent
-$3,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $6,153 expenses = $3,699 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,201
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$6,153
Mortgage P&I
165%
$4,061
Property Taxes
27%
$652
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614