Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.64% first-year return on $220k initial cash invested.
-26.64%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,504
Rent
-$4,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $6,391 expenses = $4,887 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,504
Total Expenses
$6,391
Mortgage P&I
318%
$4,777
Property Taxes
36%
$542
Home Insurance
23%
$350
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376