Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.92% first-year return on $190k initial cash invested.
-25.92%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$2,753
Rent
-$4,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,753 income − $6,867 expenses = $4,114 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,214
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,753
Total Expenses
$6,867
Mortgage P&I
146%
$4,014
Property Taxes
45%
$1,235
Home Insurance
11%
$297
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688