Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.14% first-year return on $65,019 initial cash invested.
-1.14%
Cash On Cash
6.55%
Cap Rate
1.05
DSCR
$2,969
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,969 income − $3,031 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,019
Downpayment
20%
$44,780
Closing costs
1%
$2,239
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,969
Total Expenses
$3,031
Mortgage P&I
39%
$1,166
Property Taxes
12%
$358
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742