Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.71% first-year return on $65,439 initial cash invested.
-1.71%
Cash On Cash
6.35%
Cap Rate
1.01
DSCR
$2,529
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $2,622 expenses = $93 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
$2,529
Total Expenses
$2,622
Mortgage P&I
47%
$1,187
Property Taxes
5%
$134
Home Insurance
3%
$80
HOA
0%
$8
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632