Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26% first-year return on $210k initial cash invested.
-26%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,329
Rent
-$4,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $6,873 expenses = $4,544 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,128
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,329
Total Expenses
$6,873
Mortgage P&I
198%
$4,604
Property Taxes
36%
$837
Home Insurance
14%
$315
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582