Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.62% first-year return on $220k initial cash invested.
-24.62%
Cash On Cash
1.16%
Cap Rate
0.18
DSCR
$3,682
Rent
-$4,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $8,191 expenses = $4,509 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$8,191
Mortgage P&I
144%
$5,293
Property Taxes
22%
$800
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920