Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.1% first-year return on $65,061 initial cash invested.
-8.1%
Cash On Cash
4.51%
Cap Rate
0.7
DSCR
$1,859
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $2,298 expenses = $439 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
$1,859
Total Expenses
$2,298
Mortgage P&I
65%
$1,208
Property Taxes
6%
$118
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465