Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.26% first-year return on $65,754 initial cash invested.
-1.26%
Cash On Cash
6.59%
Cap Rate
1.05
DSCR
$3,225
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $3,294 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,754
Downpayment
20%
$45,480
Closing costs
1%
$2,274
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$3,294
Mortgage P&I
37%
$1,189
Property Taxes
15%
$473
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806