Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.74% first-year return on $64,872 initial cash invested.
-1.74%
Cash On Cash
6.43%
Cap Rate
1.01
DSCR
$2,573
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,667 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,573
Total Expenses
$2,667
Mortgage P&I
46%
$1,187
Property Taxes
6%
$165
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643