Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.86% first-year return on $64,767 initial cash invested.
-14.86%
Cash On Cash
2.42%
Cap Rate
0.38
DSCR
$1,388
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,388 income − $2,190 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,767
Downpayment
20%
$44,540
Closing costs
1%
$2,227
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,388
Total Expenses
$2,190
Mortgage P&I
86%
$1,196
Property Taxes
18%
$247
Home Insurance
6%
$80
HOA
0%
$0
Property Management
15%
$208
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$347