Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.62% first-year return on $65,607 initial cash invested.
-5.62%
Cash On Cash
5.47%
Cap Rate
0.82
DSCR
$2,169
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,476 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$2,476
Mortgage P&I
58%
$1,253
Property Taxes
5%
$102
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542