Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $64,515 initial cash invested.
-18.36%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$908
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$908 income − $1,895 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,515
Downpayment
20%
$44,300
Closing costs
1%
$2,215
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$908
Total Expenses
$1,895
Mortgage P&I
124%
$1,125
Property Taxes
28%
$256
Home Insurance
9%
$79
HOA
0%
$0
Property Management
15%
$136
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$227