Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.06% first-year return on $209k initial cash invested.
-29.06%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$2,735
Rent
-$5,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $7,805 expenses = $5,070 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,114
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,735
Total Expenses
$7,805
Mortgage P&I
182%
$4,983
Property Taxes
41%
$1,108
Home Insurance
15%
$402
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684