Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.26% first-year return on $66,468 initial cash invested.
-2.26%
Cash On Cash
6.35%
Cap Rate
0.98
DSCR
$2,554
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,679 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,468
Downpayment
20%
$46,160
Closing costs
1%
$2,308
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,679
Mortgage P&I
49%
$1,244
Property Taxes
5%
$128
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638