Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.03% first-year return on $66,699 initial cash invested.
-4.03%
Cash On Cash
6%
Cap Rate
0.91
DSCR
$2,622
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,846 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,846
Mortgage P&I
49%
$1,278
Property Taxes
8%
$218
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656