Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.31% first-year return on $65,481 initial cash invested.
-4.31%
Cash On Cash
5.57%
Cap Rate
0.88
DSCR
$2,423
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $2,658 expenses = $235 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
$2,423
Total Expenses
$2,658
Mortgage P&I
49%
$1,188
Property Taxes
9%
$228
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606