Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.53% first-year return on $65,229 initial cash invested.
-9.53%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$2,353
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $2,871 expenses = $518 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
$2,353
Total Expenses
$2,871
Mortgage P&I
48%
$1,128
Property Taxes
21%
$496
Home Insurance
3%
$79
HOA
2%
$39
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588