Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.01% first-year return on $65,859 initial cash invested.
-7.01%
Cash On Cash
5.27%
Cap Rate
0.78
DSCR
$2,425
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $2,810 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,859
Downpayment
20%
$45,580
Closing costs
1%
$2,279
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,425
Total Expenses
$2,810
Mortgage P&I
53%
$1,289
Property Taxes
11%
$277
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606