Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.98% first-year return on $190k initial cash invested.
-22.98%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,411
Rent
-$3,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $6,051 expenses = $3,640 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
$2,411
Total Expenses
$6,051
Mortgage P&I
164%
$3,959
Property Taxes
21%
$502
Home Insurance
12%
$297
HOA
6%
$136
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603