Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.31% first-year return on $64,914 initial cash invested.
-5.31%
Cash On Cash
5.15%
Cap Rate
0.83
DSCR
$2,181
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $2,468 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,914
Downpayment
20%
$44,680
Closing costs
1%
$2,234
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$2,468
Mortgage P&I
53%
$1,159
Property Taxes
8%
$184
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545