Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9% first-year return on $65,460 initial cash invested.
-9%
Cash On Cash
4.54%
Cap Rate
0.68
DSCR
$2,201
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $2,692 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,201
Total Expenses
$2,692
Mortgage P&I
57%
$1,258
Property Taxes
14%
$299
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550