Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.14% first-year return on $65,250 initial cash invested.
-12.14%
Cash On Cash
3.4%
Cap Rate
0.52
DSCR
$1,971
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $2,631 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,971
Total Expenses
$2,631
Mortgage P&I
62%
$1,219
Property Taxes
20%
$386
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493