Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.31% first-year return on $66,720 initial cash invested.
-5.31%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$2,338
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,633 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,720
Downpayment
20%
$46,400
Closing costs
1%
$2,320
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$2,633
Mortgage P&I
50%
$1,177
Property Taxes
8%
$184
Home Insurance
4%
$84
HOA
3%
$65
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584