Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.94% first-year return on $64,977 initial cash invested.
-0.94%
Cash On Cash
7.08%
Cap Rate
1.05
DSCR
$2,871
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $2,922 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,977
Downpayment
20%
$44,740
Closing costs
1%
$2,237
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$2,922
Mortgage P&I
44%
$1,256
Property Taxes
7%
$196
Home Insurance
3%
$79
HOA
0%
$12
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718