Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.6% first-year return on $64,179 initial cash invested.
-4.6%
Cash On Cash
5.53%
Cap Rate
0.87
DSCR
$2,432
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,678 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,678
Mortgage P&I
48%
$1,163
Property Taxes
11%
$271
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608