Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.4% first-year return on $66,426 initial cash invested.
-8.4%
Cash On Cash
4.32%
Cap Rate
0.69
DSCR
$2,160
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $2,625 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,426
Downpayment
20%
$46,120
Closing costs
1%
$2,306
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$2,625
Mortgage P&I
56%
$1,210
Property Taxes
14%
$297
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540