Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.16% first-year return on $220k initial cash invested.
-17.16%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,385
Rent
-$3,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,385 income − $7,533 expenses = $3,148 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,385
Total Expenses
$7,533
Mortgage P&I
109%
$4,790
Property Taxes
5%
$202
Home Insurance
8%
$350
HOA
2%
$87
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096