Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.81% first-year return on $65,250 initial cash invested.
-13.81%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$1,554
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $2,305 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,554
Total Expenses
$2,305
Mortgage P&I
74%
$1,153
Property Taxes
21%
$328
Home Insurance
5%
$79
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388