Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $220k initial cash invested.
-17.64%
Cash On Cash
2.44%
Cap Rate
0.39
DSCR
$5,064
Rent
-$3,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $8,302 expenses = $3,238 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,632
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,064
Total Expenses
$8,302
Mortgage P&I
99%
$4,997
Property Taxes
10%
$497
Home Insurance
7%
$376
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,266