Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.24% first-year return on $64,137 initial cash invested.
-7.24%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$2,459
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $2,846 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,137
Downpayment
20%
$43,940
Closing costs
1%
$2,197
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$2,846
Mortgage P&I
44%
$1,077
Property Taxes
9%
$230
Home Insurance
4%
$105
HOA
10%
$254
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615