Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.09% first-year return on $66,657 initial cash invested.
-0.09%
Cash On Cash
7.21%
Cap Rate
1.09
DSCR
$2,972
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $2,977 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,977
Mortgage P&I
43%
$1,278
Property Taxes
6%
$188
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743