Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.87% first-year return on $210k initial cash invested.
-23.87%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,650
Rent
-$4,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $6,829 expenses = $4,179 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$6,829
Mortgage P&I
171%
$4,539
Property Taxes
23%
$617
Home Insurance
13%
$332
HOA
3%
$69
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662