Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.94% first-year return on $66,846 initial cash invested.
-1.94%
Cash On Cash
6.51%
Cap Rate
0.99
DSCR
$2,516
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $2,624 expenses = $108 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
$2,516
Total Expenses
$2,624
Mortgage P&I
50%
$1,269
Property Taxes
3%
$63
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629