Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.29% first-year return on $66,867 initial cash invested.
-0.29%
Cash On Cash
6.76%
Cap Rate
1.1
DSCR
$3,342
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $3,358 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,867
Downpayment
20%
$46,540
Closing costs
1%
$2,327
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$3,358
Mortgage P&I
36%
$1,193
Property Taxes
13%
$442
Home Insurance
2%
$83
HOA
1%
$35
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836