Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.23% first-year return on $64,200 initial cash invested.
-3.23%
Cash On Cash
5.72%
Cap Rate
0.92
DSCR
$2,061
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,234 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$2,234
Mortgage P&I
55%
$1,139
Property Taxes
1%
$30
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515