Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $66,069 initial cash invested.
-23.21%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,365
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,365 income − $2,643 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,365
Total Expenses
$2,643
Mortgage P&I
91%
$1,246
Property Taxes
48%
$661
Home Insurance
6%
$80
HOA
0%
$0
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$341