Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.11% first-year return on $209k initial cash invested.
-27.11%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$1,764
Rent
-$4,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $6,488 expenses = $4,724 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,764
Total Expenses
$6,488
Mortgage P&I
275%
$4,843
Property Taxes
18%
$323
Home Insurance
19%
$341
HOA
8%
$133
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441