Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.51% first-year return on $66,531 initial cash invested.
-6.51%
Cash On Cash
5%
Cap Rate
0.77
DSCR
$1,918
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,918 income − $2,279 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,918
Total Expenses
$2,279
Mortgage P&I
65%
$1,246
Property Taxes
1%
$27
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480