Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.46% first-year return on $64,179 initial cash invested.
-9.46%
Cash On Cash
4.03%
Cap Rate
0.63
DSCR
$1,750
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $2,256 expenses = $506 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
$1,750
Total Expenses
$2,256
Mortgage P&I
67%
$1,175
Property Taxes
9%
$164
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438