Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.85% first-year return on $64,893 initial cash invested.
-2.85%
Cash On Cash
5.91%
Cap Rate
0.95
DSCR
$2,477
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $2,631 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,477
Total Expenses
$2,631
Mortgage P&I
47%
$1,154
Property Taxes
8%
$209
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619