Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.84% first-year return on $220k initial cash invested.
-5.84%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$7,959
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,959 income − $9,028 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,959
Total Expenses
$9,028
Mortgage P&I
58%
$4,645
Property Taxes
3%
$227
Home Insurance
4%
$336
HOA
0%
$0
Property Management
15%
$1,194
CapEx
4%
$318
Vacancy
0%
$0
Maintenance
4%
$318
Other
25%
$1,990