Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.27% first-year return on $64,284 initial cash invested.
-8.27%
Cash On Cash
4.44%
Cap Rate
0.69
DSCR
$1,873
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $2,316 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,284
Downpayment
20%
$44,080
Closing costs
1%
$2,204
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,873
Total Expenses
$2,316
Mortgage P&I
63%
$1,184
Property Taxes
8%
$154
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468