Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.12% first-year return on $64,263 initial cash invested.
-6.12%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$2,736
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $3,064 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$3,064
Mortgage P&I
41%
$1,120
Property Taxes
16%
$436
Home Insurance
3%
$79
HOA
4%
$117
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684