Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.31% first-year return on $64,704 initial cash invested.
-8.31%
Cash On Cash
4.47%
Cap Rate
0.69
DSCR
$1,955
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $2,403 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,704
Downpayment
20%
$44,480
Closing costs
1%
$2,224
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,955
Total Expenses
$2,403
Mortgage P&I
61%
$1,199
Property Taxes
10%
$187
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489