Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.67% first-year return on $210k initial cash invested.
-25.67%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,712
Rent
-$4,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $7,197 expenses = $4,485 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$7,197
Mortgage P&I
164%
$4,434
Property Taxes
44%
$1,184
Home Insurance
10%
$278
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678