Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.05% first-year return on $64,095 initial cash invested.
-6.05%
Cash On Cash
5.06%
Cap Rate
0.8
DSCR
$2,188
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,511 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$2,511
Mortgage P&I
53%
$1,160
Property Taxes
10%
$223
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547