Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.59% first-year return on $65,250 initial cash invested.
-10.59%
Cash On Cash
4.35%
Cap Rate
0.64
DSCR
$2,805
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $3,381 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$3,381
Mortgage P&I
46%
$1,279
Property Taxes
24%
$677
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701