Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.39% first-year return on $64,494 initial cash invested.
-8.39%
Cash On Cash
4.68%
Cap Rate
0.7
DSCR
$2,162
Rent
-$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,613 expenses = $451 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,494
Downpayment
20%
$44,280
Closing costs
1%
$2,214
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$2,613
Mortgage P&I
57%
$1,228
Property Taxes
12%
$270
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540