Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.04% first-year return on $210k initial cash invested.
-29.04%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$1,450
Rent
-$5,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $6,537 expenses = $5,087 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,154
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,450
Total Expenses
$6,537
Mortgage P&I
315%
$4,562
Property Taxes
57%
$833
Home Insurance
24%
$348
HOA
7%
$98
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362