Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $65,607 initial cash invested.
-8.98%
Cash On Cash
4.22%
Cap Rate
0.67
DSCR
$2,248
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,739 expenses = $491 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
$2,248
Total Expenses
$2,739
Mortgage P&I
53%
$1,198
Property Taxes
17%
$382
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562