Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.07% first-year return on $209k initial cash invested.
-29.07%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$2,274
Rent
-$5,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $7,339 expenses = $5,065 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$7,339
Mortgage P&I
222%
$5,043
Property Taxes
39%
$887
Home Insurance
14%
$318
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568