Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.75% first-year return on $64,137 initial cash invested.
-4.75%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$2,476
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,730 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,137
Downpayment
20%
$43,940
Closing costs
1%
$2,197
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$2,730
Mortgage P&I
43%
$1,073
Property Taxes
14%
$355
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619