Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.38% first-year return on $64,662 initial cash invested.
-3.38%
Cash On Cash
5.88%
Cap Rate
0.92
DSCR
$2,252
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,434 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,662
Downpayment
20%
$44,440
Closing costs
1%
$2,222
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$2,434
Mortgage P&I
52%
$1,181
Property Taxes
4%
$93
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563