Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.4% first-year return on $66,636 initial cash invested.
-0.4%
Cash On Cash
6.44%
Cap Rate
1.06
DSCR
$2,228
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,250 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,636
Downpayment
20%
$46,320
Closing costs
1%
$2,316
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$2,250
Mortgage P&I
53%
$1,176
Property Taxes
0%
$4
Home Insurance
0%
$1
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557