Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $190k initial cash invested.
-16.48%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$4,271
Rent
-$2,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,271 income − $6,885 expenses = $2,614 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
$4,271
Total Expenses
$6,885
Mortgage P&I
96%
$4,114
Property Taxes
10%
$422
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068