Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.42% first-year return on $65,145 initial cash invested.
-8.42%
Cash On Cash
4.29%
Cap Rate
0.69
DSCR
$2,202
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,659 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$2,659
Mortgage P&I
53%
$1,172
Property Taxes
8%
$171
Home Insurance
4%
$79
HOA
8%
$181
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550