Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.06% first-year return on $64,956 initial cash invested.
-5.06%
Cash On Cash
5.68%
Cap Rate
0.86
DSCR
$2,588
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,862 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,956
Downpayment
20%
$44,720
Closing costs
1%
$2,236
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,862
Mortgage P&I
47%
$1,229
Property Taxes
12%
$313
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647