Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $65,334 initial cash invested.
-22.33%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$343
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$343 income − $1,559 expenses = $1,216 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
$343
Total Expenses
$1,559
Mortgage P&I
317%
$1,089
Property Taxes
61%
$209
Home Insurance
28%
$96
HOA
0%
$0
Property Management
15%
$51
CapEx
4%
$14
Vacancy
0%
$0
Maintenance
4%
$14
Other
25%
$86