Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.11% first-year return on $65,607 initial cash invested.
-12.11%
Cash On Cash
3.23%
Cap Rate
0.51
DSCR
$1,735
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $2,397 expenses = $662 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
$1,735
Total Expenses
$2,397
Mortgage P&I
69%
$1,204
Property Taxes
8%
$132
Home Insurance
5%
$80
HOA
9%
$149
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434