Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.1% first-year return on $211k initial cash invested.
-28.1%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$0
Rent
-$4,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,930 expenses = $4,930 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,930
Mortgage P&I
44730000%
$4,473
Property Taxes
1160000%
$116
Home Insurance
3410000%
$341
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0