Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.11% first-year return on $190k initial cash invested.
-16.11%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$4,924
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,924 income − $7,479 expenses = $2,555 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,924
Total Expenses
$7,479
Mortgage P&I
85%
$4,167
Property Taxes
13%
$650
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231