Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.95% first-year return on $66,636 initial cash invested.
-2.95%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$2,440
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,604 expenses = $164 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
$2,440
Total Expenses
$2,604
Mortgage P&I
48%
$1,165
Property Taxes
8%
$186
Home Insurance
3%
$81
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610