Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.57% first-year return on $64,683 initial cash invested.
-7.57%
Cash On Cash
4.6%
Cap Rate
0.72
DSCR
$1,879
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $2,287 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,879
Total Expenses
$2,287
Mortgage P&I
63%
$1,185
Property Taxes
6%
$120
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470