Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.34% first-year return on $66,090 initial cash invested.
-3.34%
Cash On Cash
5.93%
Cap Rate
0.94
DSCR
$2,702
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $2,886 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,702
Total Expenses
$2,886
Mortgage P&I
45%
$1,207
Property Taxes
11%
$302
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676