Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.15% first-year return on $64,473 initial cash invested.
-0.15%
Cash On Cash
6.93%
Cap Rate
1.09
DSCR
$2,717
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,717 income − $2,725 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,717
Total Expenses
$2,725
Mortgage P&I
43%
$1,177
Property Taxes
6%
$164
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679