Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $210k initial cash invested.
-23.64%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,836
Rent
-$4,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $6,974 expenses = $4,138 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
$2,836
Total Expenses
$6,974
Mortgage P&I
160%
$4,527
Property Taxes
26%
$737
Home Insurance
11%
$325
HOA
1%
$25
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709