Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.94% first-year return on $210k initial cash invested.
-26.94%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$2,072
Rent
-$4,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $6,793 expenses = $4,721 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,156
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,072
Total Expenses
$6,793
Mortgage P&I
217%
$4,503
Property Taxes
50%
$1,033
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518