Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $64,431 initial cash invested.
-12.72%
Cash On Cash
2.81%
Cap Rate
0.45
DSCR
$1,355
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,355 income − $2,038 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,431
Downpayment
20%
$44,220
Closing costs
1%
$2,211
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,355
Total Expenses
$2,038
Mortgage P&I
85%
$1,146
Property Taxes
13%
$176
Home Insurance
5%
$66
HOA
0%
$0
Property Management
15%
$203
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$339