Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.67% first-year return on $220k initial cash invested.
-25.67%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,864
Rent
-$4,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $6,562 expenses = $4,698 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
$1,864
Total Expenses
$6,562
Mortgage P&I
253%
$4,708
Property Taxes
33%
$622
Home Insurance
18%
$336
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466