Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.77% first-year return on $65,607 initial cash invested.
-6.77%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,093
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $2,463 expenses = $370 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
$2,093
Total Expenses
$2,463
Mortgage P&I
55%
$1,156
Property Taxes
4%
$92
Home Insurance
4%
$80
HOA
6%
$130
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523