Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.46% first-year return on $65,250 initial cash invested.
-22.46%
Cash On Cash
0.3%
Cap Rate
0.04
DSCR
$771
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$771 income − $1,992 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.4%
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
$771
Total Expenses
$1,992
Mortgage P&I
162%
$1,246
Property Taxes
38%
$296
Home Insurance
10%
$79
HOA
0%
$0
Property Management
15%
$116
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$193