Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.29% first-year return on $64,305 initial cash invested.
-6.29%
Cash On Cash
5.43%
Cap Rate
0.81
DSCR
$2,526
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $2,863 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,305
Downpayment
20%
$44,100
Closing costs
1%
$2,205
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$2,863
Mortgage P&I
49%
$1,233
Property Taxes
13%
$338
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632