Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.46% first-year return on $210k initial cash invested.
-30.46%
Cash On Cash
-1.14%
Cap Rate
-0.2
DSCR
$641
Rent
-$5,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$641 income − $5,971 expenses = $5,330 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$641
Total Expenses
$5,971
Mortgage P&I
692%
$4,435
Property Taxes
93%
$599
Home Insurance
51%
$324
HOA
48%
$305
Property Management
15%
$96
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$160