Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $220k initial cash invested.
-18.15%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,336
Rent
-$3,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $7,665 expenses = $3,329 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$7,665
Mortgage P&I
111%
$4,829
Property Taxes
9%
$408
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084