Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.8% first-year return on $213k initial cash invested.
-26.8%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,477
Rent
-$4,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $7,241 expenses = $4,764 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
$2,477
Total Expenses
$7,241
Mortgage P&I
185%
$4,573
Property Taxes
40%
$997
Home Insurance
13%
$326
HOA
6%
$156
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619