Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.85% first-year return on $64,809 initial cash invested.
-1.85%
Cash On Cash
6.51%
Cap Rate
1
DSCR
$2,415
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $2,515 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$2,515
Mortgage P&I
50%
$1,213
Property Taxes
2%
$56
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604