Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $65,565 initial cash invested.
-9.04%
Cash On Cash
4.22%
Cap Rate
0.66
DSCR
$1,927
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $2,421 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,927
Total Expenses
$2,421
Mortgage P&I
63%
$1,213
Property Taxes
11%
$220
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482