Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.65% first-year return on $64,662 initial cash invested.
-1.65%
Cash On Cash
6.55%
Cap Rate
1.02
DSCR
$2,786
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $2,875 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,786
Total Expenses
$2,875
Mortgage P&I
43%
$1,190
Property Taxes
10%
$269
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696