Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.83% first-year return on $64,998 initial cash invested.
-7.83%
Cash On Cash
4.54%
Cap Rate
0.71
DSCR
$1,787
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $2,211 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,787
Total Expenses
$2,211
Mortgage P&I
67%
$1,200
Property Taxes
5%
$89
Home Insurance
4%
$65
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$447