Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.33% first-year return on $65,250 initial cash invested.
-3.33%
Cash On Cash
5.66%
Cap Rate
0.92
DSCR
$2,224
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,405 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,224
Total Expenses
$2,405
Mortgage P&I
52%
$1,153
Property Taxes
5%
$105
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556