Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.64% first-year return on $66,531 initial cash invested.
-6.64%
Cash On Cash
4.73%
Cap Rate
0.75
DSCR
$1,803
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $2,171 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,803
Total Expenses
$2,171
Mortgage P&I
67%
$1,206
Property Taxes
1%
$18
Home Insurance
5%
$82
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451