Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $210k initial cash invested.
-17.78%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$4,642
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,642 income − $7,756 expenses = $3,114 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,152
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$7,756
Mortgage P&I
94%
$4,385
Property Taxes
18%
$828
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160