Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.29% first-year return on $64,305 initial cash invested.
-6.29%
Cash On Cash
4.67%
Cap Rate
0.76
DSCR
$1,814
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $2,151 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,305
Downpayment
20%
$44,100
Closing costs
1%
$2,205
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,814
Total Expenses
$2,151
Mortgage P&I
62%
$1,123
Property Taxes
3%
$53
Home Insurance
6%
$103
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454