Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.9% first-year return on $64,200 initial cash invested.
-0.9%
Cash On Cash
6.83%
Cap Rate
1.04
DSCR
$2,482
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,530 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,482
Total Expenses
$2,530
Mortgage P&I
48%
$1,201
Property Taxes
2%
$49
Home Insurance
3%
$77
HOA
1%
$13
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620