Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.37% first-year return on $64,830 initial cash invested.
-0.37%
Cash On Cash
6.59%
Cap Rate
1.08
DSCR
$2,652
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $2,672 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,672
Mortgage P&I
43%
$1,138
Property Taxes
7%
$183
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663