Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.42% first-year return on $190k initial cash invested.
-24.42%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,124
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $5,995 expenses = $3,871 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
$2,124
Total Expenses
$5,995
Mortgage P&I
191%
$4,061
Property Taxes
31%
$652
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531