Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.5% first-year return on $64,200 initial cash invested.
-2.5%
Cash On Cash
5.63%
Cap Rate
0.96
DSCR
$2,190
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $2,324 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,190
Total Expenses
$2,324
Mortgage P&I
49%
$1,079
Property Taxes
5%
$99
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548