Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.41% first-year return on $53,082 initial cash invested.
-29.41%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$294
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$294 income − $1,595 expenses = $1,301 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
$294
Total Expenses
$1,595
Mortgage P&I
387%
$1,138
Property Taxes
81%
$237
Home Insurance
27%
$78
HOA
0%
$0
Property Management
15%
$44
CapEx
4%
$12
Vacancy
0%
$0
Maintenance
4%
$12
Other
25%
$74