Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.38% first-year return on $190k initial cash invested.
-20.38%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$3,991
Rent
-$3,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $7,221 expenses = $3,230 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,199
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,991
Total Expenses
$7,221
Mortgage P&I
107%
$4,254
Property Taxes
19%
$763
Home Insurance
7%
$287
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998