Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.55% first-year return on $59,250 initial cash invested.
-7.55%
Cash On Cash
5.03%
Cap Rate
0.76
DSCR
$1,942
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $2,315 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$1,942
Total Expenses
$2,315
Mortgage P&I
64%
$1,239
Property Taxes
3%
$64
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486