Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.08% first-year return on $64,305 initial cash invested.
-5.08%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$1,939
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $2,211 expenses = $272 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
$1,939
Total Expenses
$2,211
Mortgage P&I
58%
$1,123
Property Taxes
3%
$53
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485