Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.6% first-year return on $65,376 initial cash invested.
-5.6%
Cash On Cash
5.14%
Cap Rate
0.82
DSCR
$2,281
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $2,586 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,376
Downpayment
20%
$45,120
Closing costs
1%
$2,256
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,281
Total Expenses
$2,586
Mortgage P&I
52%
$1,180
Property Taxes
10%
$232
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570