Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.36% first-year return on $210k initial cash invested.
-23.36%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,931
Rent
-$4,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $7,021 expenses = $4,090 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%
$9,147
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$7,021
Mortgage P&I
154%
$4,527
Property Taxes
25%
$737
Home Insurance
11%
$325
HOA
1%
$25
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733