Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.36% first-year return on $210k initial cash invested.
-9.36%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$6,873
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,873 income − $8,515 expenses = $1,642 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
$6,873
Total Expenses
$8,515
Mortgage P&I
67%
$4,591
Property Taxes
4%
$289
Home Insurance
5%
$336
HOA
0%
$0
Property Management
15%
$1,031
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,718