Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.21% first-year return on $65,250 initial cash invested.
-7.21%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$1,772
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,772
Total Expenses
$2,164
Mortgage P&I
64%
$1,139
Property Taxes
5%
$95
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$443