Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.35% first-year return on $65,607 initial cash invested.
-7.35%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$2,030
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,432 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$2,432
Mortgage P&I
57%
$1,156
Property Taxes
5%
$92
Home Insurance
4%
$80
HOA
6%
$130
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508