Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.14% first-year return on $65,145 initial cash invested.
-11.14%
Cash On Cash
3.66%
Cap Rate
0.57
DSCR
$2,058
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $2,663 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$2,663
Mortgage P&I
59%
$1,208
Property Taxes
19%
$388
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514