Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.35% first-year return on $66,510 initial cash invested.
-6.35%
Cash On Cash
5.04%
Cap Rate
0.79
DSCR
$2,400
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $2,752 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,510
Downpayment
20%
$46,200
Closing costs
1%
$2,310
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,400
Total Expenses
$2,752
Mortgage P&I
51%
$1,226
Property Taxes
14%
$327
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600