Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.34% first-year return on $210k initial cash invested.
-33.34%
Cash On Cash
-1.68%
Cap Rate
-0.28
DSCR
$0
Rent
-$5,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,841 expenses = $5,841 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
$0
Total Expenses
$5,841
Mortgage P&I
45620000%
$4,562
Property Taxes
8330000%
$833
Home Insurance
3480000%
$348
HOA
980000%
$98
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0