Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $220k initial cash invested.
-22.68%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$4,052
Rent
-$4,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $8,210 expenses = $4,158 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
$4,052
Total Expenses
$8,210
Mortgage P&I
123%
$4,986
Property Taxes
23%
$930
Home Insurance
9%
$349
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013