Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.47% first-year return on $64,200 initial cash invested.
-0.47%
Cash On Cash
6.77%
Cap Rate
1.06
DSCR
$2,506
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $2,531 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,506
Total Expenses
$2,531
Mortgage P&I
47%
$1,166
Property Taxes
3%
$86
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626