Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.46% first-year return on $220k initial cash invested.
-26.46%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$2,861
Rent
-$4,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $7,722 expenses = $4,861 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,861
Total Expenses
$7,722
Mortgage P&I
171%
$4,881
Property Taxes
38%
$1,093
Home Insurance
13%
$376
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715