Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $220k initial cash invested.
-19.76%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$4,740
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $8,357 expenses = $3,617 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$8,357
Mortgage P&I
98%
$4,647
Property Taxes
19%
$914
Home Insurance
7%
$315
HOA
4%
$205
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,185