Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.94% first-year return on $65,145 initial cash invested.
-3.94%
Cash On Cash
6.16%
Cap Rate
0.92
DSCR
$2,760
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $2,974 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,760
Total Expenses
$2,974
Mortgage P&I
46%
$1,256
Property Taxes
11%
$308
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690