Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $190k initial cash invested.
-20.97%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,861
Rent
-$3,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $6,175 expenses = $3,314 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$158k
Closing costs
1%
$7,887
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,861
Total Expenses
$6,175
Mortgage P&I
135%
$3,873
Property Taxes
22%
$627
Home Insurance
10%
$280
HOA
1%
$23
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715