Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.52% first-year return on $65,208 initial cash invested.
-2.52%
Cash On Cash
6.32%
Cap Rate
0.97
DSCR
$2,511
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,648 expenses = $137 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
$2,511
Total Expenses
$2,648
Mortgage P&I
49%
$1,221
Property Taxes
6%
$145
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628