Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.11% first-year return on $65,229 initial cash invested.
-5.11%
Cash On Cash
5.36%
Cap Rate
0.84
DSCR
$2,109
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $2,387 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$2,387
Mortgage P&I
57%
$1,199
Property Taxes
5%
$98
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527