Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.26% first-year return on $220k initial cash invested.
-18.26%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$5,104
Rent
-$3,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,104
Total Expenses
$8,457
Mortgage P&I
91%
$4,661
Property Taxes
20%
$1,001
Home Insurance
7%
$345
HOA
0%
$0
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,276