Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $220k initial cash invested.
-21.85%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,260
Rent
-$4,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $7,263 expenses = $4,003 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
$3,260
Total Expenses
$7,263
Mortgage P&I
146%
$4,772
Property Taxes
18%
$581
Home Insurance
11%
$346
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815