Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.58% first-year return on $65,355 initial cash invested.
-1.58%
Cash On Cash
6.81%
Cap Rate
1.03
DSCR
$3,050
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,136 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$3,136
Mortgage P&I
41%
$1,244
Property Taxes
11%
$349
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762