Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.08% first-year return on $65,334 initial cash invested.
-6.08%
Cash On Cash
5.17%
Cap Rate
0.81
DSCR
$2,727
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $3,058 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$3,058
Mortgage P&I
44%
$1,193
Property Taxes
17%
$475
Home Insurance
3%
$81
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682