Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.47% first-year return on $64,179 initial cash invested.
-2.47%
Cash On Cash
5.96%
Cap Rate
0.97
DSCR
$2,498
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,630 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,630
Mortgage P&I
45%
$1,125
Property Taxes
9%
$229
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624