Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.67% first-year return on $210k initial cash invested.
-9.67%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$6,769
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,769 income − $8,465 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,164
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,769
Total Expenses
$8,465
Mortgage P&I
68%
$4,591
Property Taxes
4%
$289
Home Insurance
5%
$336
HOA
0%
$0
Property Management
15%
$1,015
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,692