Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.16% first-year return on $66,006 initial cash invested.
-3.16%
Cash On Cash
5.85%
Cap Rate
0.94
DSCR
$2,426
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,600 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,006
Downpayment
20%
$45,720
Closing costs
1%
$2,286
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,600
Mortgage P&I
49%
$1,192
Property Taxes
6%
$156
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606