Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.73% first-year return on $210k initial cash invested.
-21.73%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,228
Rent
-$3,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $7,033 expenses = $3,805 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%
$9,147
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$7,033
Mortgage P&I
139%
$4,495
Property Taxes
20%
$657
Home Insurance
10%
$332
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807