Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.22% first-year return on $210k initial cash invested.
-28.22%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,527
Rent
-$4,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,527 income − $7,457 expenses = $4,930 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
$2,527
Total Expenses
$7,457
Mortgage P&I
190%
$4,791
Property Taxes
44%
$1,110
Home Insurance
14%
$343
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632