Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.13% first-year return on $65,607 initial cash invested.
-0.13%
Cash On Cash
6.97%
Cap Rate
1.09
DSCR
$2,998
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $3,005 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$3,005
Mortgage P&I
40%
$1,204
Property Taxes
4%
$132
Home Insurance
3%
$80
HOA
5%
$149
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750