Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.12% first-year return on $65,439 initial cash invested.
-3.12%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$2,812
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $2,982 expenses = $170 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
$2,812
Total Expenses
$2,982
Mortgage P&I
41%
$1,147
Property Taxes
14%
$406
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703