Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.65% first-year return on $220k initial cash invested.
-18.65%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,536
Rent
-$3,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $7,953 expenses = $3,417 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,615
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$7,953
Mortgage P&I
106%
$4,806
Property Taxes
14%
$630
Home Insurance
8%
$341
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134