Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $220k initial cash invested.
-21.49%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,386
Rent
-$3,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $7,323 expenses = $3,937 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
$3,386
Total Expenses
$7,323
Mortgage P&I
141%
$4,772
Property Taxes
17%
$581
Home Insurance
10%
$346
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846