Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.44% first-year return on $64,179 initial cash invested.
-13.44%
Cash On Cash
3.26%
Cap Rate
0.48
DSCR
$2,113
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $2,832 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,113
Total Expenses
$2,832
Mortgage P&I
58%
$1,231
Property Taxes
23%
$484
Home Insurance
4%
$77
HOA
1%
$25
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528