Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.54% first-year return on $64,221 initial cash invested.
-2.54%
Cash On Cash
6.04%
Cap Rate
0.97
DSCR
$2,552
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,688 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,221
Downpayment
20%
$44,020
Closing costs
1%
$2,201
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,688
Mortgage P&I
45%
$1,142
Property Taxes
10%
$244
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638