Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.51% first-year return on $65,061 initial cash invested.
-6.51%
Cash On Cash
5.01%
Cap Rate
0.77
DSCR
$2,025
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $2,378 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,061
Downpayment
20%
$44,820
Closing costs
1%
$2,241
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$2,378
Mortgage P&I
60%
$1,208
Property Taxes
6%
$118
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506