Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.06% first-year return on $64,326 initial cash invested.
-3.06%
Cash On Cash
5.98%
Cap Rate
0.94
DSCR
$2,446
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $2,610 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,610
Mortgage P&I
48%
$1,165
Property Taxes
8%
$190
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612