Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.53% first-year return on $210k initial cash invested.
-25.53%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$2,080
Rent
-$4,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $6,557 expenses = $4,477 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,164
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$6,557
Mortgage P&I
215%
$4,462
Property Taxes
25%
$515
Home Insurance
16%
$332
HOA
12%
$250
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520