Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.07% first-year return on $66,090 initial cash invested.
-5.07%
Cash On Cash
5.68%
Cap Rate
0.86
DSCR
$2,423
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $2,702 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,423
Total Expenses
$2,702
Mortgage P&I
52%
$1,265
Property Taxes
8%
$195
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606