Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.55% first-year return on $64,935 initial cash invested.
-1.55%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$2,486
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,570 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,935
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$2,570
Mortgage P&I
45%
$1,119
Property Taxes
6%
$160
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$622