Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $65,439 initial cash invested.
-5.57%
Cash On Cash
5.14%
Cap Rate
0.82
DSCR
$2,126
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,430 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,439
Downpayment
20%
$45,180
Closing costs
1%
$2,259
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$2,430
Mortgage P&I
56%
$1,187
Property Taxes
6%
$134
Home Insurance
4%
$80
HOA
0%
$8
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532