Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.69% first-year return on $65,061 initial cash invested.
-2.69%
Cash On Cash
5.92%
Cap Rate
0.96
DSCR
$2,343
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,489 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,061
Downpayment
20%
$44,820
Closing costs
1%
$2,241
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$2,489
Mortgage P&I
49%
$1,157
Property Taxes
5%
$128
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586