Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.95% first-year return on $64,389 initial cash invested.
-0.95%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$2,655
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $2,706 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,389
Downpayment
20%
$44,180
Closing costs
1%
$2,209
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$2,706
Mortgage P&I
42%
$1,110
Property Taxes
9%
$242
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664