Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $65,670 initial cash invested.
-20.01%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$1,138
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,138 income − $2,233 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,138
Total Expenses
$2,233
Mortgage P&I
104%
$1,182
Property Taxes
37%
$424
Home Insurance
7%
$80
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$284