Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.41% first-year return on $64,200 initial cash invested.
-6.41%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,271
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $2,614 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,271
Total Expenses
$2,614
Mortgage P&I
48%
$1,093
Property Taxes
16%
$353
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568