Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.36% first-year return on $220k initial cash invested.
-24.36%
Cash On Cash
1.19%
Cap Rate
0.18
DSCR
$3,904
Rent
-$4,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,904 income − $8,374 expenses = $4,470 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$8,374
Mortgage P&I
135%
$5,265
Property Taxes
23%
$887
Home Insurance
9%
$348
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976