Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.95% first-year return on $64,200 initial cash invested.
-0.95%
Cash On Cash
6.45%
Cap Rate
1.06
DSCR
$2,937
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $2,988 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$2,988
Mortgage P&I
38%
$1,117
Property Taxes
13%
$385
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734