Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.2% first-year return on $64,305 initial cash invested.
-4.2%
Cash On Cash
5.33%
Cap Rate
0.87
DSCR
$2,026
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $2,251 expenses = $225 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
$2,026
Total Expenses
$2,251
Mortgage P&I
55%
$1,123
Property Taxes
3%
$53
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506