Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.05% first-year return on $65,376 initial cash invested.
-5.05%
Cash On Cash
5.31%
Cap Rate
0.85
DSCR
$2,341
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $2,616 expenses = $275 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
$2,341
Total Expenses
$2,616
Mortgage P&I
50%
$1,180
Property Taxes
10%
$232
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585