Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $210k initial cash invested.
-16.74%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$5,789
Rent
-$2,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,789 income − $8,716 expenses = $2,927 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
$5,789
Total Expenses
$8,716
Mortgage P&I
78%
$4,496
Property Taxes
13%
$776
Home Insurance
6%
$332
HOA
6%
$333
Property Management
15%
$868
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,447