Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.96% first-year return on $64,179 initial cash invested.
-10.96%
Cash On Cash
3.56%
Cap Rate
0.56
DSCR
$1,598
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $2,184 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,598
Total Expenses
$2,184
Mortgage P&I
74%
$1,175
Property Taxes
10%
$164
Home Insurance
5%
$77
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400