Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.33% first-year return on $53,082 initial cash invested.
-2.33%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$2,597
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $2,700 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$2,597
Total Expenses
$2,700
Mortgage P&I
44%
$1,138
Property Taxes
9%
$237
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649