Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.24% first-year return on $64,830 initial cash invested.
-1.24%
Cash On Cash
6.31%
Cap Rate
1.03
DSCR
$2,560
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,627 expenses = $67 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
$2,560
Total Expenses
$2,627
Mortgage P&I
44%
$1,138
Property Taxes
7%
$183
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640