Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.25% first-year return on $64,704 initial cash invested.
-3.25%
Cash On Cash
5.44%
Cap Rate
0.93
DSCR
$2,509
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $2,684 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,704
Downpayment
20%
$44,480
Closing costs
1%
$2,224
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,509
Total Expenses
$2,684
Mortgage P&I
43%
$1,084
Property Taxes
11%
$283
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627