Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $190k initial cash invested.
-20.89%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$3,999
Rent
-$3,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $7,306 expenses = $3,307 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,187
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$7,306
Mortgage P&I
101%
$4,030
Property Taxes
23%
$910
Home Insurance
7%
$296
HOA
4%
$150
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000