Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.6% first-year return on $65,523 initial cash invested.
-4.6%
Cash On Cash
5.43%
Cap Rate
0.86
DSCR
$2,147
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,398 expenses = $251 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
$2,147
Total Expenses
$2,398
Mortgage P&I
55%
$1,189
Property Taxes
5%
$98
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537