Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.67% first-year return on $190k initial cash invested.
-17.67%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,811
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $6,609 expenses = $2,798 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$6,609
Mortgage P&I
107%
$4,093
Property Taxes
10%
$373
Home Insurance
8%
$314
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953