Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $220k initial cash invested.
-21.44%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$4,487
Rent
-$3,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,487 income − $8,418 expenses = $3,931 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,487
Total Expenses
$8,418
Mortgage P&I
111%
$4,986
Property Taxes
21%
$930
Home Insurance
8%
$349
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,122