This property looks like a bad Airbnb investment with a projected -8.43% first-year return on $64,620 initial cash invested.
-8.43%
Cash On Cash
4.32%
Cap Rate
0.68
DSCR
$2,069
Rent
-$454
Cashflow
Cash Flow
$2,069 income − $2,523 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,069
Total Expenses
$2,523
Mortgage P&I
57%
$1,170
Property Taxes
12%
$246
Home Insurance
4%
$78
HOA
2%
$36
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Half Moon Haven | $1,744 | $185 | 3 | 2 | 0.53 mi |
Family-friendly home! | $1,933 | $205 | 3 | 2 | 0.53 mi |
Oasis Ranch Retreat | Walk to Town | Big Yard | $2,056 | $218 | 3 | 2 | 2.31 mi |
Projection Charts
Investment Value YoY