Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.34% first-year return on $210k initial cash invested.
-18.34%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$4,607
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,607 income − $7,817 expenses = $3,210 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,145
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,607
Total Expenses
$7,817
Mortgage P&I
98%
$4,497
Property Taxes
17%
$792
Home Insurance
7%
$317
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152