Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.96% first-year return on $210k initial cash invested.
-27.96%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$2,617
Rent
-$4,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $7,501 expenses = $4,884 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,617
Total Expenses
$7,501
Mortgage P&I
183%
$4,791
Property Taxes
42%
$1,110
Home Insurance
13%
$343
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654