Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.76% first-year return on $64,179 initial cash invested.
-1.76%
Cash On Cash
6.55%
Cap Rate
1.02
DSCR
$2,970
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $3,064 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,064
Mortgage P&I
40%
$1,175
Property Taxes
13%
$386
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742