Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.82% first-year return on $220k initial cash invested.
-19.82%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,532
Rent
-$3,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $8,161 expenses = $3,629 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$181k
Closing costs
1%
$9,035
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$4,532
Total Expenses
$8,161
Mortgage P&I
100%
$4,530
Property Taxes
22%
$1,010
Home Insurance
10%
$446
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133