Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.01% first-year return on $66,846 initial cash invested.
-5.01%
Cash On Cash
5.56%
Cap Rate
0.85
DSCR
$2,188
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,467 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,188
Total Expenses
$2,467
Mortgage P&I
58%
$1,269
Property Taxes
3%
$63
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547