Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.14% first-year return on $64,095 initial cash invested.
-6.14%
Cash On Cash
4.35%
Cap Rate
0.76
DSCR
$1,766
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $2,094 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,766
Total Expenses
$2,094
Mortgage P&I
60%
$1,053
Property Taxes
7%
$115
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442