Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $65,250 initial cash invested.
-22.36%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$1,479
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $2,695 expenses = $1,216 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
$1,479
Total Expenses
$2,695
Mortgage P&I
77%
$1,142
Property Taxes
52%
$764
Home Insurance
5%
$79
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370