Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.35% first-year return on $66,657 initial cash invested.
-5.35%
Cash On Cash
5.29%
Cap Rate
0.83
DSCR
$2,331
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,628 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$2,628
Mortgage P&I
53%
$1,225
Property Taxes
9%
$200
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583