Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.44% first-year return on $65,019 initial cash invested.
-1.44%
Cash On Cash
6.46%
Cap Rate
1.03
DSCR
$2,937
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $3,015 expenses = $78 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
$2,937
Total Expenses
$3,015
Mortgage P&I
40%
$1,166
Property Taxes
12%
$358
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734