Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.55% first-year return on $64,263 initial cash invested.
-3.55%
Cash On Cash
5.72%
Cap Rate
0.94
DSCR
$3,014
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $3,204 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,014
Total Expenses
$3,204
Mortgage P&I
37%
$1,119
Property Taxes
19%
$576
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754