Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.88% first-year return on $66,552 initial cash invested.
-1.88%
Cash On Cash
6.67%
Cap Rate
1.02
DSCR
$3,078
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $3,182 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,552
Downpayment
20%
$46,240
Closing costs
1%
$2,312
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,182
Mortgage P&I
41%
$1,266
Property Taxes
11%
$350
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770