Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.55% first-year return on $66,090 initial cash invested.
-11.55%
Cash On Cash
3.55%
Cap Rate
0.55
DSCR
$2,212
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $2,848 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$2,848
Mortgage P&I
55%
$1,225
Property Taxes
22%
$482
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553