Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $66,510 initial cash invested.
-11.87%
Cash On Cash
3.32%
Cap Rate
0.52
DSCR
$1,809
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $2,467 expenses = $658 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
$1,809
Total Expenses
$2,467
Mortgage P&I
68%
$1,226
Property Taxes
18%
$327
Home Insurance
3%
$47
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452