Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.24% first-year return on $64,830 initial cash invested.
-9.24%
Cash On Cash
4.4%
Cap Rate
0.67
DSCR
$2,285
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $2,784 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,285
Total Expenses
$2,784
Mortgage P&I
54%
$1,225
Property Taxes
17%
$384
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571