Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $210k initial cash invested.
-14.47%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$5,034
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $7,564 expenses = $2,530 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,134
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,034
Total Expenses
$7,564
Mortgage P&I
89%
$4,490
Property Taxes
7%
$331
Home Insurance
7%
$328
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258