Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.25% first-year return on $210k initial cash invested.
-18.25%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,411
Rent
-$3,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,411 income − $7,606 expenses = $3,195 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,411
Total Expenses
$7,606
Mortgage P&I
104%
$4,583
Property Taxes
13%
$574
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,103