Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.9% first-year return on $65,040 initial cash invested.
-7.9%
Cash On Cash
4.82%
Cap Rate
0.73
DSCR
$2,240
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $2,668 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$2,668
Mortgage P&I
55%
$1,238
Property Taxes
12%
$275
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560