Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.73% first-year return on $220k initial cash invested.
-23.73%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,645
Rent
-$4,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $6,987 expenses = $4,342 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,645
Total Expenses
$6,987
Mortgage P&I
178%
$4,709
Property Taxes
28%
$728
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661