Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.01% first-year return on $220k initial cash invested.
-18.01%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$4,929
Rent
-$3,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,929 income − $8,235 expenses = $3,306 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
$4,929
Total Expenses
$8,235
Mortgage P&I
101%
$4,997
Property Taxes
10%
$497
Home Insurance
8%
$376
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232