Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.68% first-year return on $64,263 initial cash invested.
-10.68%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$1,474
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,474 income − $2,046 expenses = $572 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,474
Total Expenses
$2,046
Mortgage P&I
77%
$1,132
Property Taxes
9%
$129
Home Insurance
5%
$78
HOA
0%
$0
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$368