Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.16% first-year return on $66,594 initial cash invested.
-2.16%
Cash On Cash
6.15%
Cap Rate
0.99
DSCR
$2,577
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $2,697 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,594
Downpayment
20%
$46,280
Closing costs
1%
$2,314
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$2,697
Mortgage P&I
47%
$1,203
Property Taxes
7%
$173
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644