Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.67% first-year return on $66,615 initial cash invested.
-4.67%
Cash On Cash
5.29%
Cap Rate
0.86
DSCR
$2,360
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$2,619
Mortgage P&I
50%
$1,185
Property Taxes
9%
$223
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590