Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.53% first-year return on $64,305 initial cash invested.
-6.53%
Cash On Cash
4.93%
Cap Rate
0.77
DSCR
$2,082
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $2,432 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,305
Downpayment
20%
$44,100
Closing costs
1%
$2,205
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$2,432
Mortgage P&I
56%
$1,173
Property Taxes
8%
$175
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520