Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.73% first-year return on $220k initial cash invested.
-12.73%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$5,950
Rent
-$2,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,950 income − $8,285 expenses = $2,335 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
$5,950
Total Expenses
$8,285
Mortgage P&I
81%
$4,790
Property Taxes
3%
$202
Home Insurance
6%
$350
HOA
1%
$87
Property Management
15%
$892
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,488