Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $190k initial cash invested.
-21.47%
Cash On Cash
1.73%
Cap Rate
0.27
DSCR
$4,074
Rent
-$3,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,074 income − $7,474 expenses = $3,400 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,194
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,074
Total Expenses
$7,474
Mortgage P&I
109%
$4,421
Property Taxes
20%
$810
Home Insurance
7%
$288
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018