Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.78% first-year return on $64,620 initial cash invested.
-0.78%
Cash On Cash
6.39%
Cap Rate
1.05
DSCR
$2,528
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,570 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,570
Mortgage P&I
44%
$1,124
Property Taxes
6%
$154
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632