Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.5% first-year return on $65,355 initial cash invested.
-0.5%
Cash On Cash
7.01%
Cap Rate
1.06
DSCR
$2,578
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,605 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,605
Mortgage P&I
48%
$1,242
Property Taxes
2%
$46
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644