Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $220k initial cash invested.
-26.42%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,875
Rent
-$4,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $7,730 expenses = $4,855 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
$2,875
Total Expenses
$7,730
Mortgage P&I
170%
$4,881
Property Taxes
38%
$1,093
Home Insurance
13%
$376
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719