Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.39% first-year return on $65,250 initial cash invested.
-7.39%
Cash On Cash
4.85%
Cap Rate
0.75
DSCR
$2,279
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $2,681 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,279
Total Expenses
$2,681
Mortgage P&I
54%
$1,220
Property Taxes
13%
$288
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570