Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.82% first-year return on $65,250 initial cash invested.
-12.82%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$2,478
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $3,175 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,478
Total Expenses
$3,175
Mortgage P&I
46%
$1,142
Property Taxes
31%
$764
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620