Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.44% first-year return on $66,174 initial cash invested.
-0.44%
Cash On Cash
6.87%
Cap Rate
1.08
DSCR
$2,931
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $2,955 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,174
Downpayment
20%
$45,880
Closing costs
1%
$2,294
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$2,955
Mortgage P&I
42%
$1,220
Property Taxes
8%
$238
Home Insurance
3%
$80
HOA
0%
$10
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733