Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.72% first-year return on $210k initial cash invested.
-28.72%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$1,558
Rent
-$5,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $6,589 expenses = $5,031 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
$1,558
Total Expenses
$6,589
Mortgage P&I
293%
$4,562
Property Taxes
53%
$833
Home Insurance
22%
$348
HOA
6%
$98
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390