Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $210k initial cash invested.
-21.33%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$4,247
Rent
-$3,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,247 income − $7,976 expenses = $3,729 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,132
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,247
Total Expenses
$7,976
Mortgage P&I
106%
$4,496
Property Taxes
18%
$776
Home Insurance
8%
$332
HOA
8%
$333
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062