Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.21% first-year return on $66,846 initial cash invested.
-10.21%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$2,019
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$2,588
Mortgage P&I
61%
$1,228
Property Taxes
15%
$308
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505