Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.69% first-year return on $213k initial cash invested.
-26.69%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$2,515
Rent
-$4,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $7,260 expenses = $4,745 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,515
Total Expenses
$7,260
Mortgage P&I
182%
$4,573
Property Taxes
40%
$997
Home Insurance
13%
$326
HOA
6%
$156
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629