Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.04% first-year return on $65,208 initial cash invested.
-2.04%
Cash On Cash
6.48%
Cap Rate
0.99
DSCR
$2,564
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,675 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,208
Downpayment
20%
$44,960
Closing costs
1%
$2,248
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,675
Mortgage P&I
48%
$1,221
Property Taxes
6%
$145
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641