Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.59% first-year return on $210k initial cash invested.
-25.59%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,053
Rent
-$4,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $6,535 expenses = $4,482 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,152
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,053
Total Expenses
$6,535
Mortgage P&I
221%
$4,545
Property Taxes
34%
$693
Home Insurance
15%
$312
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513