Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.29% first-year return on $210k initial cash invested.
-26.29%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$1,823
Rent
-$4,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,823 income − $6,434 expenses = $4,611 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
$1,823
Total Expenses
$6,434
Mortgage P&I
245%
$4,462
Property Taxes
28%
$515
Home Insurance
18%
$332
HOA
14%
$250
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456