Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $210k initial cash invested.
-15.35%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$5,302
Rent
-$2,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,302 income − $7,988 expenses = $2,686 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,139
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,302
Total Expenses
$7,988
Mortgage P&I
86%
$4,533
Property Taxes
10%
$516
Home Insurance
7%
$368
HOA
0%
$26
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326