Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.39% first-year return on $64,179 initial cash invested.
-0.39%
Cash On Cash
6.61%
Cap Rate
1.08
DSCR
$2,711
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $2,732 expenses = $21 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
$2,711
Total Expenses
$2,732
Mortgage P&I
42%
$1,125
Property Taxes
8%
$229
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678