Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $64,200 initial cash invested.
-15.35%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$986
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$986 income − $1,807 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$986
Total Expenses
$1,807
Mortgage P&I
116%
$1,142
Property Taxes
12%
$116
Home Insurance
8%
$77
HOA
0%
$0
Property Management
15%
$148
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$246