Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.04% first-year return on $65,250 initial cash invested.
-0.04%
Cash On Cash
7.34%
Cap Rate
1.1
DSCR
$3,060
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,062 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,060
Total Expenses
$3,062
Mortgage P&I
41%
$1,256
Property Taxes
8%
$259
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765