Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.44% first-year return on $190k initial cash invested.
-29.44%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,874
Rent
-$4,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $6,545 expenses = $4,671 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,209
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,874
Total Expenses
$6,545
Mortgage P&I
241%
$4,517
Property Taxes
44%
$824
Home Insurance
16%
$297
HOA
0%
$8
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468