Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $65,607 initial cash invested.
-10.26%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$2,114
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,675 expenses = $561 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,114
Total Expenses
$2,675
Mortgage P&I
57%
$1,198
Property Taxes
18%
$382
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528