Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.3% first-year return on $65,439 initial cash invested.
-1.3%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$3,004
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,075 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,439
Downpayment
20%
$45,180
Closing costs
1%
$2,259
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$3,075
Mortgage P&I
38%
$1,147
Property Taxes
14%
$406
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751