Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.1% first-year return on $64,200 initial cash invested.
-1.1%
Cash On Cash
6.41%
Cap Rate
1.05
DSCR
$2,922
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $2,981 expenses = $59 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
$2,922
Total Expenses
$2,981
Mortgage P&I
38%
$1,117
Property Taxes
13%
$385
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730