Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.7% first-year return on $65,229 initial cash invested.
-3.7%
Cash On Cash
5.76%
Cap Rate
0.91
DSCR
$2,232
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $2,433 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$2,433
Mortgage P&I
53%
$1,192
Property Taxes
4%
$91
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558