Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.63% first-year return on $65,229 initial cash invested.
-2.63%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$3,075
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,218 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$3,218
Mortgage P&I
37%
$1,128
Property Taxes
16%
$496
Home Insurance
3%
$79
HOA
1%
$39
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769