Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.75% first-year return on $64,998 initial cash invested.
-7.75%
Cash On Cash
4.82%
Cap Rate
0.73
DSCR
$2,013
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $2,433 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,013
Total Expenses
$2,433
Mortgage P&I
61%
$1,237
Property Taxes
7%
$149
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$503