Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.48% first-year return on $65,523 initial cash invested.
-3.48%
Cash On Cash
5.77%
Cap Rate
0.92
DSCR
$2,261
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $2,451 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,523
Downpayment
20%
$45,260
Closing costs
1%
$2,263
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,261
Total Expenses
$2,451
Mortgage P&I
53%
$1,189
Property Taxes
4%
$98
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565