Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.63% first-year return on $65,880 initial cash invested.
-18.63%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$700
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$700 income − $1,723 expenses = $1,023 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
$700
Total Expenses
$1,723
Mortgage P&I
175%
$1,223
Property Taxes
12%
$84
Home Insurance
11%
$80
HOA
0%
$0
Property Management
15%
$105
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$175