Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.99% first-year return on $220k initial cash invested.
-15.99%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$5,325
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,325 income − $8,255 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,325
Total Expenses
$8,255
Mortgage P&I
90%
$4,772
Property Taxes
11%
$581
Home Insurance
7%
$346
HOA
0%
$0
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,331