Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.46% first-year return on $64,788 initial cash invested.
-1.46%
Cash On Cash
6.54%
Cap Rate
1.02
DSCR
$2,582
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,661 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$2,661
Mortgage P&I
46%
$1,190
Property Taxes
5%
$117
Home Insurance
3%
$80
HOA
1%
$35
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646