Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $190k initial cash invested.
-22.55%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,544
Rent
-$3,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $6,116 expenses = $3,572 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,193
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$6,116
Mortgage P&I
156%
$3,959
Property Taxes
20%
$502
Home Insurance
12%
$297
HOA
5%
$136
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636