Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.46% first-year return on $65,250 initial cash invested.
-8.46%
Cash On Cash
4.58%
Cap Rate
0.69
DSCR
$1,922
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $2,382 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,922
Total Expenses
$2,382
Mortgage P&I
65%
$1,241
Property Taxes
7%
$140
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480