Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.96% first-year return on $64,515 initial cash invested.
-10.96%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$1,538
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $2,127 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,538
Total Expenses
$2,127
Mortgage P&I
74%
$1,144
Property Taxes
10%
$158
Home Insurance
6%
$86
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$384