Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.45% first-year return on $65,880 initial cash invested.
-18.45%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$720
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$720 income − $1,733 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$720
Total Expenses
$1,733
Mortgage P&I
170%
$1,223
Property Taxes
12%
$84
Home Insurance
11%
$80
HOA
0%
$0
Property Management
15%
$108
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$180