Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.14% first-year return on $211k initial cash invested.
-27.14%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$2,392
Rent
-$4,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $7,172 expenses = $4,780 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$7,172
Mortgage P&I
196%
$4,688
Property Taxes
40%
$965
Home Insurance
14%
$332
HOA
2%
$38
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598