Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.19% first-year return on $210k initial cash invested.
-15.19%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$5,249
Rent
-$2,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,249 income − $7,910 expenses = $2,661 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,249
Total Expenses
$7,910
Mortgage P&I
87%
$4,583
Property Taxes
9%
$488
Home Insurance
6%
$320
HOA
0%
$0
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312