Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.92% first-year return on $65,481 initial cash invested.
-0.92%
Cash On Cash
6.63%
Cap Rate
1.05
DSCR
$2,778
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $2,828 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$2,828
Mortgage P&I
43%
$1,188
Property Taxes
8%
$228
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694