Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.53% first-year return on $65,334 initial cash invested.
-7.53%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$1,893
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,893 income − $2,303 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,893
Total Expenses
$2,303
Mortgage P&I
58%
$1,089
Property Taxes
11%
$209
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$473