Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.52% first-year return on $210k initial cash invested.
-30.52%
Cash On Cash
-1.02%
Cap Rate
-0.17
DSCR
$0
Rent
-$5,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,344 expenses = $5,344 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,344
Mortgage P&I
45690000%
$4,569
Property Taxes
3550000%
$355
Home Insurance
3200000%
$320
HOA
1000000%
$100
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0