Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.72% first-year return on $65,124 initial cash invested.
-8.72%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$2,177
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $2,650 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,124
Downpayment
20%
$44,880
Closing costs
1%
$2,244
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,177
Total Expenses
$2,650
Mortgage P&I
51%
$1,110
Property Taxes
18%
$402
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544