Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.59% first-year return on $210k initial cash invested.
-19.59%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$4,943
Rent
-$3,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,943 income − $8,377 expenses = $3,434 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,158
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,943
Total Expenses
$8,377
Mortgage P&I
96%
$4,747
Property Taxes
19%
$925
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236