Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.36% first-year return on $190k initial cash invested.
-9.36%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$6,441
Rent
-$1,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,441 income − $7,926 expenses = $1,485 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,441
Total Expenses
$7,926
Mortgage P&I
64%
$4,114
Property Taxes
7%
$422
Home Insurance
5%
$298
HOA
0%
$0
Property Management
15%
$966
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,610