Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.1% first-year return on $64,683 initial cash invested.
-3.1%
Cash On Cash
5.87%
Cap Rate
0.94
DSCR
$2,534
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,701 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,701
Mortgage P&I
46%
$1,153
Property Taxes
9%
$222
Home Insurance
3%
$79
HOA
1%
$31
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634